Valuation Beiersdorf

Stocks

Market Closed - Xetra 11:35:26 2026-11-13 EST			5-day change	1st Jan Change
84.20 ^EUR	+0.14%		-1.93%	-10.12%

10-30	Beiersdorf : RBC gives a Sell rating	ZD
10-29	Beiersdorf : DZ Bank is Neutral	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	18,362	-	-
Change	-	18.61%	26.59%	-9.67%	-26.35%	-10.33%	-	-
Enterprise Value (EV) ¹	18,724	19,838	26,159	23,237	16,389	14,183	14,071	13,615
Change	-	5.95%	31.86%	-11.17%	-29.47%	-13.46%	-0.79%	-3.24%
P/E	32.2x	32.2x	41.9x	30.6x	22x	22.4x	21x	19.6x
PBR	2.98x	3.12x	3.7x	3.29x	2.63x	2.07x	1.98x	1.84x
PEG	-	1.7x	-15.5x	1.2x	4.45x	-1.9x	3.18x	2.69x
Capitalization / Revenue	2.69x	2.76x	3.26x	2.82x	2.08x	1.9x	1.83x	1.78x
EV / Revenue	2.45x	2.25x	2.77x	2.36x	1.66x	1.47x	1.41x	1.32x
EV / EBITDA	14.6x	13.7x	15.2x	13.5x	9.61x	9.63x	9.2x	8.51x
EV / EBIT	18.9x	17.1x	20.6x	17x	11.9x	12.4x	11.8x	10.9x
EV / FCF	32.3x	50.2x	43.6x	21x	18x	19.5x	19.1x	18.2x
FCF Yield	3.1%	1.99%	2.29%	4.76%	5.57%	5.14%	5.23%	5.49%
Dividend per Share ²	0.7	0.7	1	1	1	0.9953	1.016	1.05
Rate of return	0.77%	0.65%	0.74%	0.81%	1.07%	1.18%	1.21%	1.25%
EPS ²	2.81	3.33	3.24	4.05	4.25	3.76	4.009	4.3
Distribution rate	24.9%	21%	30.9%	24.7%	23.5%	26.5%	25.3%	24.4%
Net sales ¹	7,627	8,799	9,447	9,850	9,852	9,681	10,006	10,289
EBITDA ¹	1,280	1,445	1,717	1,727	1,706	1,473	1,530	1,600
EBIT ¹	993	1,158	1,268	1,370	1,378	1,145	1,190	1,252
Net income ¹	638	755	736	912	939	814.4	850.9	904
Net Debt ¹	-1,776	-4,477	-4,620	-4,566	-4,088	-4,179	-4,291	-4,746
Reference price ²	90.38	107.20	135.70	124.00	93.68	84.20	84.20	84.20
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BEIERSDORF	22.36x	1.46x	9.61x	1.18%	20.28B
PROCTER & GAMBLE COMPANY	24.57x	4.62x	16.92x	2.62%	389B
L'ORÉAL	34.09x	5.16x	21.45x	1.73%	263B
UNILEVER PLC	19.22x	2.9x	12.82x	3.27%	140B
COLGATE-PALMOLIVE COMPANY	26.96x	3.94x	16.46x	2.16%	77.82B
KIMBERLY-CLARK CORPORATION	41.23x	4.21x	20.52x	4.78%	65.78B
GALDERMA GROUP AG	60.7x	8.61x	33.26x	0.2%	54.31B
HINDUSTAN UNILEVER LIMITED	41.05x	6.52x	28.65x	2.3%	49.34B
ESTEE LAUDER	36.83x	2.76x	14.91x	1.3%	40.04B
KAO CORPORATION	25.59x	1.88x	12.05x	1.97%	22.45B
Average	33.26x	4.21x	18.66x	2.15%	112B
Weighted average by Cap.	30.16x	4.56x	18.65x	2.37%