Valuation Beiersdorf

Equities

Market Closed - Xetra Other stock markets 11:35:09 2026-06-05 EDT			5-day change	1st Jan Change
70.00 ^EUR	+3.61%		+1.19%	-25.28%

05-29	BEIERSDORF AG : JP Morgan gives a Neutral rating	ZD
05-29	JPMorgan maintains 'Neutral' rating on Beiersdorf - Target 90 euros	DP

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	20,500	24,315	30,779	27,803	20,477	15,297	-	-
Change	-	18.61%	26.59%	-9.67%	-26.35%	-25.3%	-	-
Enterprise Value (EV) ¹	18,724	19,838	26,159	23,237	16,389	11,060	10,829	10,262
Change	-	5.95%	31.86%	-11.17%	-29.47%	-32.51%	-2.09%	-5.24%
P/E ratio	32.2x	32.2x	41.9x	30.6x	22x	16.2x	15x	14.3x
PBR	2.98x	3.12x	3.7x	3.29x	2.63x	1.7x	1.6x	1.47x
PEG	-	1.7x	-15.5x	1.2x	4.46x	11.92x	1.86x	2.68x
Capitalization / Revenue	2.69x	2.76x	3.26x	2.82x	2.08x	1.56x	1.51x	1.46x
EV / Revenue	2.45x	2.25x	2.77x	2.36x	1.66x	1.13x	1.07x	0.98x
EV / EBITDA	14.6x	13.7x	15.2x	13.5x	9.61x	6.74x	6.32x	5.77x
EV / EBIT	18.9x	17.1x	20.6x	17x	11.9x	8.44x	7.88x	7.19x
EV / FCF	32.3x	50.2x	43.6x	21x	18x	13.5x	12.3x	11x
FCF Yield	3.1%	1.99%	2.29%	4.76%	5.57%	7.4%	8.12%	9.1%
Dividend per Share ²	0.7	0.7	1	1	1	1.017	1.04	1.071
Rate of return	0.77%	0.65%	0.74%	0.81%	1.07%	1.45%	1.49%	1.53%
EPS ²	2.81	3.33	3.24	4.05	4.25	4.308	4.655	4.903
Distribution rate	24.9%	21%	30.9%	24.7%	23.5%	23.6%	22.3%	21.8%
Net sales ¹	7,627	8,799	9,447	9,850	9,852	9,800	10,158	10,469
EBITDA ¹	1,280	1,445	1,717	1,727	1,706	1,641	1,714	1,778
EBIT ¹	993	1,158	1,268	1,370	1,378	1,310	1,374	1,428
Net income ¹	638	755	736	912	939	926.2	984.5	1,027
Net Debt ¹	-1,776	-4,477	-4,620	-4,566	-4,088	-4,236	-4,468	-5,035
Reference price ²	90.38	107.20	135.70	124.00	93.68	70.00	70.00	70.00
Nbr of stocks (in thousands)	226,819	226,819	226,819	224,216	218,584	218,524	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BEIERSDORF	16.25x	1.13x	6.74x	1.45%	17.66B
PROCTER & GAMBLE COMPANY	21.67x	4.2x	15.34x	2.91%	341B
UNILEVER PLC	16.01x	2.5x	11.02x	3.91%	121B
COLGATE-PALMOLIVE COMPANY	23.93x	3.61x	15.19x	2.4%	70.88B
HINDUSTAN UNILEVER LIMITED	44.11x	7.06x	30.65x	2.16%	52.31B
KENVUE INC.	18.58x	2.65x	10.98x	4.79%	34B
ESTEE LAUDER	79.76x	2.44x	14.86x	1.68%	30.21B
ESSITY AB	14.4x	1.46x	8.2x	3.58%	18.5B
KAO CORPORATION	19.92x	1.41x	9.02x	2.64%	16.71B
GODREJ CONSUMER PRODUCTS LIMITED	48.63x	6.78x	33.22x	1.35%	10.72B
Average	30.33x	3.32x	15.52x	2.69%	71.35B
Weighted average by Cap.	24.93x	3.74x	15.21x	2.96%