Valuation Beiersdorf Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 14:18:54 2026-08-10 EDT			5-day change	1st Jan Change
79.45 ^EUR	-1.79%		+1.72%	-13.40%

08-06	Barclays Downgrades Beiersdorf to Underweight Rating, Trims PT	MT
08-06	Henkel Leaves Beiersdorf in the Dust	DP

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	20,500	24,315	30,779	27,803	20,477	17,707	-	-
Change	-	18.61%	26.59%	-9.67%	-26.35%	-13.52%	-	-
Enterprise Value (EV) ¹	18,724	19,838	26,159	23,237	16,389	13,505	13,311	12,795
Change	-	5.95%	31.86%	-11.17%	-29.47%	-17.6%	-1.44%	-3.88%
P/E	32.2x	32.2x	41.9x	30.6x	22x	21.5x	18.8x	18x
PBR	2.98x	3.12x	3.7x	3.29x	2.63x	1.98x	1.96x	1.8x
PEG	-	1.7x	-15.5x	1.2x	4.46x	-1.9x	1.3x	4.35x
Capitalization / Revenue	2.69x	2.76x	3.26x	2.82x	2.08x	1.83x	1.77x	1.72x
EV / Revenue	2.45x	2.25x	2.77x	2.36x	1.66x	1.4x	1.33x	1.24x
EV / EBITDA	14.6x	13.7x	15.2x	13.5x	9.61x	8.94x	8.29x	7.72x
EV / EBIT	18.9x	17.1x	20.6x	17x	11.9x	11.7x	10.7x	9.78x
EV / FCF	32.3x	50.2x	43.6x	21x	18x	18.6x	17.1x	16.5x
FCF Yield	3.1%	1.99%	2.29%	4.76%	5.57%	5.37%	5.84%	6.05%
Dividend per Share ²	0.7	0.7	1	1	1	0.9835	1.023	1.059
Rate of return	0.77%	0.65%	0.74%	0.81%	1.07%	1.21%	1.26%	1.3%
EPS ²	2.81	3.33	3.24	4.05	4.25	3.777	4.33	4.509
Distribution rate	24.9%	21%	30.9%	24.7%	23.5%	26%	23.6%	23.5%
Net sales ¹	7,627	8,799	9,447	9,850	9,852	9,650	10,021	10,300
EBITDA ¹	1,280	1,445	1,717	1,727	1,706	1,511	1,606	1,657
EBIT ¹	993	1,158	1,268	1,370	1,378	1,151	1,247	1,308
Net income ¹	638	755	736	912	939	823.8	913.6	939.6
Net Debt ¹	-1,776	-4,477	-4,620	-4,566	-4,088	-4,203	-4,397	-4,913
Reference price ²	90.38	107.20	135.70	124.00	93.68	81.20	81.20	81.20
Nbr of stocks (in thousands)	226,819	226,819	226,819	224,216	218,584	218,073	-	-
Announcement Date	3/1/22	3/1/23	2/29/24	2/27/25	3/3/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PROCTER & GAMBLE COMPANY	21.15x	4.09x	14.92x	3.04%	339B
UNILEVER PLC	17.95x	2.73x	12.06x	3.51%	136B
COLGATE-PALMOLIVE COMPANY	25.37x	3.79x	15.92x	2.28%	74.35B
HINDUSTAN UNILEVER LIMITED	43.47x	7.01x	30.4x	2.12%	51.75B
KENVUE INC.	20.23x	2.82x	11.83x	4.39%	36.94B
ESTEE LAUDER	85.45x	2.51x	15.15x	1.59%	31.96B
KAO CORPORATION	23.85x	1.75x	11.16x	2.14%	20.96B
BEIERSDORF	21.5x	1.4x	8.94x	1.21%	20.47B
ESSITY AB	16.29x	1.56x	8.89x	3.25%	20.18B
Average	30.58x	3.07x	14.36x	2.61%	81.24B
Weighted average by Cap.	25.28x	3.67x	15.00x	2.92%