Valuation Beiersdorf

Equities

Market Closed - Xetra Other stock markets 16:35:02 16/01/2026 GMT			5-day change	1st Jan Change
98.38 ^EUR	+0.26%		+3.56%	+5.02%

01-16	BEIERSDORF AG : JP Morgan keeps its Buy rating	ZD
01-15	BEIERSDORF AG : Bernstein maintains a 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	21,504	21,504	-
Change	-	-4.3%	18.61%	26.59%	-9.67%	-22.65%	0%	-
Enterprise Value (EV) ¹	19,699	18,724	19,838	26,159	23,237	16,873	16,281	15,538
Change	-	-4.95%	5.95%	31.86%	-11.17%	-27.39%	-3.51%	-4.56%
P/E ratio	38.2x	32.2x	32.2x	41.9x	30.6x	22.7x	21.1x	19.5x
PBR	3.43x	2.98x	3.12x	3.7x	3.29x	2.49x	2.28x	2.09x
PEG	-	2.3x	1.7x	-15.5x	1.2x	3.14x	2.97x	2.29x
Capitalization / Revenue	3.05x	2.69x	2.76x	3.26x	2.82x	2.18x	2.12x	2.03x
EV / Revenue	2.8x	2.45x	2.25x	2.77x	2.36x	1.71x	1.61x	1.47x
EV / EBITDA	16.9x	14.6x	13.7x	15.2x	13.5x	9.84x	9.18x	8.27x
EV / EBIT	21.7x	18.9x	17.1x	20.6x	17x	12.2x	11.4x	10.2x
EV / FCF	28x	32.3x	50.2x	43.6x	21x	17x	16.6x	14.8x
FCF Yield	3.57%	3.1%	1.99%	2.29%	4.76%	5.88%	6.02%	6.77%
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%	1.03%	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	98.38	98.38	98.38
Nbr of stocks (in thousands)	226,819	226,819	226,819	226,819	224,216	218,584	218,584	-
Announcement Date	17/02/21	01/03/22	01/03/23	29/02/24	27/02/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BEIERSDORF	22.65x	1.71x	9.84x	1.03%	24.94B
PROCTER & GAMBLE COMPANY	20.82x	4.17x	14.99x	2.98%	338B
UNILEVER PLC	18.72x	2.86x	12.56x	3.41%	141B
COLGATE-PALMOLIVE COMPANY	23.62x	3.71x	15.24x	2.47%	68.13B
HINDUSTAN UNILEVER LIMITED	52.3x	9.19x	40.07x	1.92%	67.24B
ESTEE LAUDER	66.09x	3.06x	19.79x	1.26%	41.46B
KENVUE INC.	21.58x	2.7x	12.06x	4.79%	32.95B
ESSITY AB	14.95x	1.53x	8.35x	3.26%	20.12B
GODREJ CONSUMER PRODUCTS LIMITED	57.98x	8.28x	40.54x	1.12%	13.95B
DABUR INDIA LIMITED	47.38x	6.3x	33.37x	1.37%	10.06B
Average	34.61x	4.35x	20.68x	2.36%	75.77B
Weighted average by Cap.	26.92x	4.16x	17.29x	2.79%