Valuation Beiersdorf

Equities

Market Closed - Xetra Other stock markets 11:35:28 2025-06-20 EDT			5-day change	1st Jan Change
106.50 ^EUR	+0.42%		-7.75%	-14.11%

06-20	Jefferies lowers target for Beiersdorf to €140 – 'Buy'	DP
06-20	BEIERSDORF AG : Jefferies reaffirms its Buy rating	ZD

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	21,421	20,500	24,315	30,779	27,803	23,495	-	-
Change	-	-4.3%	18.61%	26.59%	-9.67%	-15.49%	-	-
Enterprise Value (EV) ¹	19,699	18,724	19,838	26,159	23,237	18,702	17,973	17,107
Change	-	-4.95%	5.95%	31.86%	-11.17%	-19.52%	-3.9%	-4.82%
P/E ratio	38.2x	32.2x	32.2x	41.9x	30.6x	23.1x	21.2x	19.5x
PBR	3.43x	2.98x	3.12x	3.7x	3.29x	2.67x	2.42x	2.2x
PEG	-	2.3x	1.7x	-15.5x	1.2x	1.6x	2.35x	2.34x
Capitalization / Revenue	3.05x	2.69x	2.76x	3.26x	2.82x	2.32x	2.22x	2.11x
EV / Revenue	2.8x	2.45x	2.25x	2.77x	2.36x	1.85x	1.7x	1.53x
EV / EBITDA	16.9x	14.6x	13.7x	15.2x	13.5x	10.4x	9.35x	8.35x
EV / EBIT	21.7x	18.9x	17.1x	20.6x	17x	12.9x	11.5x	10.2x
EV / FCF	28x	32.3x	50.2x	43.6x	21x	18.9x	17.2x	14.8x
FCF Yield	3.57%	3.1%	1.99%	2.29%	4.76%	5.29%	5.82%	6.77%
Dividend per Share ²	0.7	0.7	0.7	1	1	1.032	1.081	1.147
Rate of return	0.74%	0.77%	0.65%	0.74%	0.81%	0.97%	1.01%	1.08%
EPS ²	2.47	2.81	3.33	3.24	4.05	4.618	5.034	5.454
Distribution rate	28.3%	24.9%	21%	30.9%	24.7%	22.3%	21.5%	21%
Net sales ¹	7,025	7,627	8,799	9,447	9,850	10,113	10,601	11,150
EBITDA ¹	1,163	1,280	1,445	1,717	1,727	1,797	1,922	2,048
EBIT ¹	906	993	1,158	1,268	1,370	1,445	1,558	1,680
Net income ¹	560	638	755	736	912	1,019	1,108	1,201
Net Debt ¹	-1,722	-1,776	-4,477	-4,620	-4,566	-4,793	-5,522	-6,388
Reference price ²	94.44	90.38	107.20	135.70	124.00	106.50	106.50	106.50
Nbr of stocks (in thousands)	226,819	226,819	226,819	226,819	224,216	220,610	-	-
Announcement Date	2/17/21	3/1/22	3/1/23	2/29/24	2/27/25	-	-	-

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	23.06x	1.85x	10.41x	0.97%	27.09B
PROCTER & GAMBLE COMPANY	24.35x	4.71x	16.94x	2.53%	373B
UNILEVER PLC	19.88x	2.62x	12.22x	3.43%	153B
COLGATE-PALMOLIVE COMPANY	24.08x	3.86x	15.57x	2.37%	71.14B
HINDUSTAN UNILEVER LIMITED	50.62x	8.12x	35.57x	1.99%	62.56B
KENVUE INC.	23.15x	3.08x	13x	3.89%	41.07B
ESTEE LAUDER	-46.4x	2.24x	16.65x	2.28%	27.05B
ESSITY AB	13.92x	1.47x	7.88x	3.42%	18.58B
GODREJ CONSUMER PRODUCTS LIMITED	61.6x	8.63x	41.46x	1%	14.05B
DABUR INDIA LIMITED	45.29x	5.99x	31.9x	1.28%	9.56B
Average	23.96x	4.26x	20.16x	2.32%	79.72B
Weighted average by Cap.	23.69x	4.24x	17.34x	2.63%