Valuation Beiersdorf

Stocks

Real-time Estimate Tradegate 09:07:57 2026-10-20 EDT			5-day change	1st Jan Change
81.46 ^EUR	-0.42%		+2.58%	-12.72%

10-19	Beiersdorf : Receives a Buy rating from Bernstein	ZD
10-13	Beiersdorf : Bernstein gives a Buy rating	ZD

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	17,838	-	-
Change	-	18.61%	26.59%	-9.67%	-26.35%	-12.89%	-	-
Enterprise Value (EV) ¹	18,724	19,838	26,159	23,237	16,389	13,654	13,531	13,072
Change	-	5.95%	31.86%	-11.17%	-29.47%	-16.69%	-0.9%	-3.39%
P/E	32.2x	32.2x	41.9x	30.6x	22x	21.7x	20.3x	19.1x
PBR	2.98x	3.12x	3.7x	3.29x	2.63x	2.01x	1.92x	1.78x
PEG	-	1.7x	-15.5x	1.2x	4.46x	-2x	2.97x	3.07x
Capitalization / Revenue	2.69x	2.76x	3.26x	2.82x	2.08x	1.84x	1.79x	1.75x
EV / Revenue	2.45x	2.25x	2.77x	2.36x	1.66x	1.41x	1.36x	1.28x
EV / EBITDA	14.6x	13.7x	15.2x	13.5x	9.61x	9.27x	8.83x	8.19x
EV / EBIT	18.9x	17.1x	20.6x	17x	11.9x	11.9x	11.4x	10.5x
EV / FCF	32.3x	50.2x	43.6x	21x	18x	18.7x	18x	17.5x
FCF Yield	3.1%	1.99%	2.29%	4.76%	5.57%	5.34%	5.57%	5.72%
Dividend per Share ²	0.7	0.7	1	1	1	0.9963	1.016	1.051
Rate of return	0.77%	0.65%	0.74%	0.81%	1.07%	1.22%	1.24%	1.28%
EPS ²	2.81	3.33	3.24	4.05	4.25	3.777	4.035	4.287
Distribution rate	24.9%	21%	30.9%	24.7%	23.5%	26.4%	25.2%	24.5%
Net sales ¹	7,627	8,799	9,447	9,850	9,852	9,674	9,949	10,216
EBITDA ¹	1,280	1,445	1,717	1,727	1,706	1,472	1,532	1,595
EBIT ¹	993	1,158	1,268	1,370	1,378	1,147	1,188	1,243
Net income ¹	638	755	736	912	939	817.3	855.6	899.5
Net Debt ¹	-1,776	-4,477	-4,620	-4,566	-4,088	-4,185	-4,308	-4,766
Reference price ²	90.38	107.20	135.70	124.00	93.68	81.80	81.80	81.80
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.($)
BEIERSDORF	21.66x	1.41x	9.27x	1.22%	20.01B
PROCTER & GAMBLE COMPANY	23.18x	4.4x	16.11x	2.79%	366B
L'ORÉAL	30.95x	4.75x	19.65x	1.92%	241B
UNILEVER PLC	19.4x	2.88x	12.72x	3.25%	141B
COLGATE-PALMOLIVE COMPANY	25.75x	3.78x	15.93x	2.3%	74.45B
GALDERMA GROUP AG	55.5x	7.91x	30.44x	0.22%	49.05B
HINDUSTAN UNILEVER LIMITED	38.43x	6.19x	26.9x	2.43%	45.93B
ESTEE LAUDER	36.26x	2.72x	15.09x	1.46%	38.27B
KENVUE INC.	19.88x	2.78x	11.59x	4.47%	36.24B
KIMBERLY-CLARK CORPORATION	16.08x	2.41x	11.19x	4.89%	35.06B
Average	28.71x	3.92x	16.89x	2.5%	104.7B
Weighted average by Cap.	26.92x	4.23x	17.11x	2.53%