Valuation Beiersdorf

Equities

Market Closed - Xetra Other stock markets 11:39:40 2026-01-13 EST			After hours 14:06:22
97.58 ^EUR	-0.39%		97.67	+0.09%

12:04pm	German DAX Index Subdued; Symrise Shares Shine	MT
01-12	Deutsche Bank Upgrades Beiersdorf to Buy, Raises PT	MT

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	21,412	21,412	-
Change	-	-4.3%	18.61%	26.59%	-9.67%	-22.98%	0%	-
Enterprise Value (EV) ¹	19,699	18,724	19,838	26,159	23,237	16,781	16,189	15,447
Change	-	-4.95%	5.95%	31.86%	-11.17%	-27.78%	-3.53%	-4.59%
P/E ratio	38.2x	32.2x	32.2x	41.9x	30.6x	22.6x	21.1x	19.4x
PBR	3.43x	2.98x	3.12x	3.7x	3.29x	2.48x	2.27x	2.08x
PEG	-	2.3x	1.7x	-15.5x	1.2x	3.12x	2.97x	2.28x
Capitalization / Revenue	3.05x	2.69x	2.76x	3.26x	2.82x	2.17x	2.12x	2.02x
EV / Revenue	2.8x	2.45x	2.25x	2.77x	2.36x	1.7x	1.6x	1.46x
EV / EBITDA	16.9x	14.6x	13.7x	15.2x	13.5x	9.79x	9.12x	8.22x
EV / EBIT	21.7x	18.9x	17.1x	20.6x	17x	12.2x	11.3x	10.2x
EV / FCF	28x	32.3x	50.2x	43.6x	21x	16.9x	16.5x	14.7x
FCF Yield	3.57%	3.1%	1.99%	2.29%	4.76%	5.92%	6.05%	6.81%
Dividend per Share ²	0.7	0.7	0.7	1	1	1.015	1.041	1.081
Rate of return	0.74%	0.77%	0.65%	0.74%	0.81%	1.04%	1.06%	1.1%
EPS ²	2.47	2.81	3.33	3.24	4.05	4.343	4.652	5.047
Distribution rate	28.3%	24.9%	21%	30.9%	24.7%	23.4%	22.4%	21.4%
Net sales ¹	7,025	7,627	8,799	9,447	9,850	9,847	10,123	10,575
EBITDA ¹	1,163	1,280	1,445	1,717	1,727	1,714	1,774	1,879
EBIT ¹	906	993	1,158	1,268	1,370	1,378	1,428	1,521
Net income ¹	560	638	755	736	912	956.4	1,011	1,096
Net Debt ¹	-1,722	-1,776	-4,477	-4,620	-4,566	-4,631	-5,223	-5,966
Reference price ²	94.44	90.38	107.20	135.70	124.00	97.96	97.96	97.96
Nbr of stocks (in thousands)	226,819	226,819	226,819	226,819	224,216	218,584	218,584	-
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	22.56x	1.7x	9.78x	1.04%	25.01B
PROCTER & GAMBLE COMPANY	20.68x	4.14x	14.86x	3%	335B
UNILEVER PLC	20.35x	-	-	3.45%	142B
HINDUSTAN UNILEVER LIMITED	53.27x	9.37x	40.84x	1.88%	69B
COLGATE-PALMOLIVE COMPANY	22.89x	3.61x	14.82x	2.55%	66.04B
ESTEE LAUDER	60.68x	3.01x	19.46x	1.29%	40.73B
KENVUE INC.	21.47x	2.68x	11.97x	4.84%	32.57B
ESSITY AB	14.58x	1.51x	8.19x	3.36%	19.59B
GODREJ CONSUMER PRODUCTS LIMITED	57.94x	8.27x	40.43x	1.14%	14.03B
DABUR INDIA LIMITED	48.22x	6.42x	33.99x	1.35%	10.31B
Average	34.26x	4.52x	21.59x	2.39%	75.48B
Weighted average by Cap.	26.96x	4.47x	18.42x	2.82%