|
Market Closed -
Xetra
11:35:28 2026-09-16 EDT
|
5-day change | 1st Jan Change | ||
| 74.68 EUR | +0.24% |
|
-0.03% | -20.28% |
| 09-16 | Beiersdorf : Bernstein keeps its Buy rating | ZD |
| 09-13 | Nivea CEO: We do not want to become the next auto industry | DP |
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 | 16,286 | - | - |
| Change | - | 18.61% | 26.59% | -9.67% | -26.35% | -20.47% | - | - |
| Enterprise Value (EV) 1 | 18,724 | 19,838 | 26,159 | 23,237 | 16,389 | 12,089 | 11,942 | 11,459 |
| Change | - | 5.95% | 31.86% | -11.17% | -29.47% | -26.24% | -1.22% | -4.04% |
| P/E | 32.2x | 32.2x | 41.9x | 30.6x | 22x | 19.7x | 18.5x | 17.3x |
| PBR | 2.98x | 3.12x | 3.7x | 3.29x | 2.63x | 1.83x | 1.82x | 1.68x |
| PEG | - | 1.7x | -15.5x | 1.2x | 4.46x | -1.8x | 2.78x | 2.63x |
| Capitalization / Revenue | 2.69x | 2.76x | 3.26x | 2.82x | 2.08x | 1.68x | 1.63x | 1.59x |
| EV / Revenue | 2.45x | 2.25x | 2.77x | 2.36x | 1.66x | 1.25x | 1.2x | 1.12x |
| EV / EBITDA | 14.6x | 13.7x | 15.2x | 13.5x | 9.61x | 8.18x | 7.73x | 7.11x |
| EV / EBIT | 18.9x | 17.1x | 20.6x | 17x | 11.9x | 10.5x | 9.91x | 9.08x |
| EV / FCF | 32.3x | 50.2x | 43.6x | 21x | 18x | 16.5x | 16x | 15.5x |
| FCF Yield | 3.1% | 1.99% | 2.29% | 4.76% | 5.57% | 6.05% | 6.24% | 6.44% |
| 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% | 1.33% | 1.36% | 1.41% |
| EPS 2 | 2.81 | 3.33 | 3.24 | 4.05 | 4.25 | 3.792 | 4.045 | 4.312 |
| Distribution rate | 24.9% | 21% | 30.9% | 24.7% | 23.5% | 26.3% | 25.1% | 24.4% |
| Net sales 1 | 7,627 | 8,799 | 9,447 | 9,850 | 9,852 | 9,688 | 9,977 | 10,253 |
| EBITDA 1 | 1,280 | 1,445 | 1,717 | 1,727 | 1,706 | 1,478 | 1,546 | 1,613 |
| EBIT 1 | 993 | 1,158 | 1,268 | 1,370 | 1,378 | 1,150 | 1,205 | 1,263 |
| Net income 1 | 638 | 755 | 736 | 912 | 939 | 823.8 | 859.1 | 905.1 |
| 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 | 74.68 | 74.68 | 74.68 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 19.64x | 1.24x | 8.15x | 1.34% | 18.76B | |
| 21.55x | 4.11x | 15.05x | 3% | 341B | |
| 18.33x | 2.72x | 12x | 3.52% | 135B | |
| 23.66x | 3.55x | 14.93x | 2.44% | 69.35B | |
| 40.28x | 6.47x | 28.06x | 2.32% | 47.47B | |
| 32.46x | 2.56x | 14.22x | 1.66% | 34.82B | |
| 18.88x | 2.66x | 11.1x | 4.71% | 34.42B | |
| 22.24x | 1.62x | 10.36x | 2.27% | 20.08B | |
| 15.29x | 1.47x | 8.47x | 3.48% | 18.29B | |
| 37.02x | 5.2x | 25.56x | 1.95% | 9.14B | |
| Average | 24.94x | 3.16x | 14.79x | 2.67% | 72.78B | |
| Weighted average by Cap. | 22.78x | 3.62x | 14.76x | 2.95% |
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
- Valuation Beiersdorf
Select your edition
All financial news and data tailored to specific country editions
