|
Market Closed -
Deutsche Boerse AG
10:02:18 2026-09-08 EDT
|
5-day change | 1st Jan Change | ||
| 76.56 EUR | +1.03% |
|
-3.16% | -17.80% |
| 09-07 | Beiersdorf : Buy rating from Bernstein | ZD |
| 09-01 | Beiersdorf : JP Morgan reiterates its Neutral rating | ZD |
Company Valuation: Beiersdorf
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 | 16,669 | - | - |
| Change | - | 18.61% | 26.59% | -9.67% | -26.35% | -18.59% | - | - |
| Enterprise Value (EV) 1 | 18,724 | 19,838 | 26,159 | 23,237 | 16,389 | 12,473 | 12,326 | 11,843 |
| Change | - | 5.95% | 31.86% | -11.17% | -29.47% | -23.89% | -1.18% | -3.92% |
| P/E | 32.2x | 32.2x | 41.9x | 30.6x | 22x | 20.2x | 18.7x | 17.5x |
| PBR | 2.98x | 3.12x | 3.7x | 3.29x | 2.63x | 1.87x | 1.85x | 1.71x |
| PEG | - | 1.7x | -15.5x | 1.2x | 4.46x | -1.9x | 2.33x | 2.6x |
| Capitalization / Revenue | 2.69x | 2.76x | 3.26x | 2.82x | 2.08x | 1.72x | 1.67x | 1.62x |
| EV / Revenue | 2.45x | 2.25x | 2.77x | 2.36x | 1.66x | 1.29x | 1.23x | 1.15x |
| EV / EBITDA | 14.6x | 13.7x | 15.2x | 13.5x | 9.61x | 8.38x | 7.93x | 7.3x |
| EV / EBIT | 18.9x | 17.1x | 20.6x | 17x | 11.9x | 10.8x | 10.2x | 9.31x |
| EV / FCF | 32.3x | 50.2x | 43.6x | 21x | 18x | 17.1x | 16.5x | 16.1x |
| FCF Yield | 3.1% | 1.99% | 2.29% | 4.76% | 5.57% | 5.86% | 6.04% | 6.23% |
| Dividend per Share 2 | 0.7 | 0.7 | 1 | 1 | 1 | 0.9968 | 1.017 | 1.051 |
| Rate of return | 0.77% | 0.65% | 0.74% | 0.81% | 1.07% | 1.3% | 1.33% | 1.38% |
| EPS 2 | 2.81 | 3.33 | 3.24 | 4.05 | 4.25 | 3.793 | 4.098 | 4.374 |
| Distribution rate | 24.9% | 21% | 30.9% | 24.7% | 23.5% | 26.3% | 24.8% | 24% |
| Net sales 1 | 7,627 | 8,799 | 9,447 | 9,850 | 9,852 | 9,690 | 9,988 | 10,265 |
| EBITDA 1 | 1,280 | 1,445 | 1,717 | 1,727 | 1,706 | 1,488 | 1,555 | 1,622 |
| EBIT 1 | 993 | 1,158 | 1,268 | 1,370 | 1,378 | 1,151 | 1,214 | 1,272 |
| Net income 1 | 638 | 755 | 736 | 912 | 939 | 823.9 | 869.9 | 917.8 |
| Net Debt 1 | -1,776 | -4,477 | -4,620 | -4,566 | -4,088 | -4,197 | -4,343 | -4,826 |
| Reference price 2 | 90.38 | 107.20 | 135.70 | 124.00 | 93.68 | 76.44 | 76.44 | 76.44 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.51x | 4.11x | 15.03x | 3% | 340B | |
| 18.47x | 2.74x | 12.07x | 3.5% | 137B | |
| 24.14x | 3.62x | 15.21x | 2.39% | 70.77B | |
| 40.68x | 6.54x | 28.36x | 2.3% | 48.69B | |
| 35.03x | 2.66x | 14.78x | 1.54% | 37.58B | |
| 19.71x | 2.76x | 11.52x | 4.5% | 36B | |
| 22.25x | 1.63x | 10.41x | 2.26% | 20.26B | |
| 19.93x | 1.27x | 8.26x | 1.32% | 19.17B | |
| 15.57x | 1.5x | 8.6x | 3.41% | 18.98B | |
| Average | 24.14x | 2.98x | 13.80x | 2.69% | 80.94B | |
| Weighted average by Cap. | 22.91x | 3.61x | 14.72x | 2.93% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- BEI Stock
- BEI Stock
- Valuation Beiersdorf
Select your edition
All financial news and data tailored to specific country editions
