Valuation Beiersdorf

Equities

Market Closed - Xetra Other stock markets 18:36:25 10/04/2026 +03			5-day change	1st Jan Change
75.30 ^EUR	-0.53%		-0.32%	-19.62%

03-31	UBS Upgrades Beiersdorf to Neutral Rating, Reduces PT	MT
03-31	BEIERSDORF AG : Jefferies sticks Neutral	ZD

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	16,455	-	-
Change	-	18.61%	26.59%	-9.67%	-26.35%	-19.64%	-	-
Enterprise Value (EV) ¹	18,724	19,838	26,159	23,237	16,389	12,184	11,945	11,271
Change	-	5.95%	31.86%	-11.17%	-29.47%	-25.66%	-1.97%	-5.64%
P/E ratio	32.2x	32.2x	41.9x	30.6x	22x	17.2x	15.8x	14.9x
PBR	2.98x	3.12x	3.7x	3.29x	2.63x	1.83x	1.7x	1.56x
PEG	-	1.7x	-15.5x	1.2x	4.46x	5.77x	1.78x	2.6x
Capitalization / Revenue	2.69x	2.76x	3.26x	2.82x	2.08x	1.67x	1.6x	1.55x
EV / Revenue	2.45x	2.25x	2.77x	2.36x	1.66x	1.23x	1.16x	1.06x
EV / EBITDA	14.6x	13.7x	15.2x	13.5x	9.61x	7.24x	6.81x	6.17x
EV / EBIT	18.9x	17.1x	20.6x	17x	11.9x	9.1x	8.46x	7.66x
EV / FCF	32.3x	50.2x	43.6x	21x	18x	14.7x	13.2x	11.7x
FCF Yield	3.1%	1.99%	2.29%	4.76%	5.57%	6.82%	7.6%	8.54%
Dividend per Share ²	0.7	0.7	1	1	1	1.023	1.049	1.086
Rate of return	0.77%	0.65%	0.74%	0.81%	1.07%	1.36%	1.39%	1.44%
EPS ²	2.81	3.33	3.24	4.05	4.25	4.377	4.766	5.039
Distribution rate	24.9%	21%	30.9%	24.7%	23.5%	23.4%	22%	21.6%
Net sales ¹	7,627	8,799	9,447	9,850	9,852	9,874	10,257	10,594
EBITDA ¹	1,280	1,445	1,717	1,727	1,706	1,682	1,753	1,827
EBIT ¹	993	1,158	1,268	1,370	1,378	1,340	1,411	1,472
Net income ¹	638	755	736	912	939	935.2	1,007	1,056
Net Debt ¹	-1,776	-4,477	-4,620	-4,566	-4,088	-4,271	-4,510	-5,184
Reference price ²	90.38	107.20	135.70	124.00	93.68	75.30	75.30	75.30
Nbr of stocks (in thousands)	226,819	226,819	226,819	224,216	218,584	218,524	-	-
Announcement Date	3/1/22 A	3/1/23 A	2/29/24 A	2/27/25 A	3/3/26 A	-	-	-

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	17.2x	1.23x	7.24x	1.36%	19.32B
PROCTER & GAMBLE COMPANY	21.09x	4.19x	15.08x	2.94%	337B
UNILEVER PLC	16.64x	2.56x	11.28x	3.92%	127B
COLGATE-PALMOLIVE COMPANY	22.88x	3.5x	14.51x	2.59%	67.67B
HINDUSTAN UNILEVER LIMITED	48.59x	8.58x	36.87x	2.17%	59.89B
KENVUE INC.	18.51x	2.63x	11.31x	4.9%	33.31B
ESTEE LAUDER	51.51x	2.22x	14.17x	1.94%	26.29B
ESSITY AB	13.59x	1.42x	7.79x	3.71%	18.3B
GODREJ CONSUMER PRODUCTS LIMITED	52.52x	7.31x	35.81x	1.21%	11.86B
APR CO., LTD.	31.28x	5.87x	22.9x	0.83%	9.92B
Average	29.38x	3.95x	17.70x	2.56%	71.08B
Weighted average by Cap.	24.16x	3.98x	16.03x	2.99%