Coty Inc
NYSE:COTY

Watchlist Manager
Coty Inc Logo
Coty Inc
NYSE:COTY
Watchlist
Price: 5.45 USD -1.8% Market Closed
Market Cap: 4.8B USD

Relative Value

The Relative Value of one COTY stock under the Base Case scenario is hidden USD. Compared to the current market price of 5.45 USD, Coty Inc is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

COTY Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
85
vs Industry
54
Median 3Y
1.4
Median 5Y
1.4
Industry
1
Forward
0.8
vs History
4
vs Industry
100
Median 3Y
55.8
Median 5Y
36.5
Industry
16.9
Forward
12.5
vs History
68
vs Industry
42
Median 3Y
13.2
Median 5Y
12.8
Industry
11.8
vs History
4
vs Industry
0
Median 3Y
-26.9
Median 5Y
-20.4
Industry
17.1
vs History
85
vs Industry
49
Median 3Y
2.2
Median 5Y
2.1
Industry
1.5
vs History
98
vs Industry
38
Median 3Y
2.1
Median 5Y
2.4
Industry
1.1
Forward
1.3
vs History
98
vs Industry
63
Median 3Y
3.3
Median 5Y
3.8
Industry
3.7
vs History
98
vs Industry
44
Median 3Y
12.9
Median 5Y
14
Industry
9.8
Forward
7
vs History
79
vs Industry
32
Median 3Y
23.6
Median 5Y
23.6
Industry
12.7
Forward
8.9
vs History
74
vs Industry
28
Median 3Y
20.1
Median 5Y
20.6
Industry
12.2
vs History
55
vs Industry
17
Median 3Y
32.2
Median 5Y
30.1
Industry
15.2
vs History
85
vs Industry
55
Median 3Y
1.1
Median 5Y
1
Industry
1.2

Multiples Across Competitors

COTY Competitors Multiples
Coty Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Coty Inc
NYSE:COTY
4.8B USD 0.8 15 841.3 7.7 12.9
FR
L'Oreal SA
PAR:OR
184.5B EUR 4.2 28.8 18.7 22.9
UK
Unilever PLC
LSE:ULVR
114.5B GBP 2.3 23.9 146.6 169.7
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.3T INR 8.5 49.4 35.1 38.5
UK
HALEON PLC
LSE:HLN
35.3B GBP 3.1 24.5 14.5 16.4
DE
Beiersdorf AG
XETRA:BEI
26.9B EUR 2.7 29.5 12.4 15.2
US
Estee Lauder Companies Inc
NYSE:EL
23.5B USD 1.6 -33.6 12.2 19.1
JP
Kao Corp
TSE:4452
3.1T JPY 1.9 28.6 12.3 19.8
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.2T INR 8.4 -261.8 38.6 41.4
IN
Dabur India Ltd
NSE:DABUR
897.7B INR 7.2 50 37.4 45.7
US
Bellring Brands Inc
NYSE:BRBR
9.6B USD 4.6 34.2 22.2 24.1
P/E Multiple
Earnings Growth PEG
US
Coty Inc
NYSE:COTY
Average P/E: 1 790
15 841.3
92%
172.2
FR
L'Oreal SA
PAR:OR
28.8
10%
2.9
UK
Unilever PLC
LSE:ULVR
23.9
15%
1.6
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
49.4
8%
6.2
UK
HALEON PLC
LSE:HLN
24.5
13%
1.9
DE
Beiersdorf AG
XETRA:BEI
29.5
13%
2.3
US
Estee Lauder Companies Inc
NYSE:EL
Negative Multiple: -33.6
45%
N/A
JP
Kao Corp
TSE:4452
28.6
10%
2.9
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
Negative Multiple: -261.8 N/A N/A
IN
Dabur India Ltd
NSE:DABUR
50
9%
5.6
US
Bellring Brands Inc
NYSE:BRBR
34.2
17%
2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Coty Inc
NYSE:COTY
Average EV/EBITDA: 32.5
7.7
7%
1.1
FR
L'Oreal SA
PAR:OR
18.7
8%
2.3
UK
Unilever PLC
LSE:ULVR
146.6
5%
29.3
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
35.1
7%
5
UK
HALEON PLC
LSE:HLN
14.5
5%
2.9
DE
Beiersdorf AG
XETRA:BEI
12.4
3%
4.1
US
Estee Lauder Companies Inc
NYSE:EL
12.2
4%
3.1
JP
Kao Corp
TSE:4452
12.3
7%
1.8
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
38.6
9%
4.3
IN
Dabur India Ltd
NSE:DABUR
37.4
9%
4.2
US
Bellring Brands Inc
NYSE:BRBR
22.2
14%
1.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Coty Inc
NYSE:COTY
Average EV/EBIT: 38.7
12.9
19%
0.7
FR
L'Oreal SA
PAR:OR
22.9
10%
2.3
UK
Unilever PLC
LSE:ULVR
169.7
5%
33.9
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
38.5
7%
5.5
UK
HALEON PLC
LSE:HLN
16.4
5%
3.3
DE
Beiersdorf AG
XETRA:BEI
15.2
3%
5.1
US
Estee Lauder Companies Inc
NYSE:EL
19.1
7%
2.7
JP
Kao Corp
TSE:4452
19.8
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
41.4
10%
4.1
IN
Dabur India Ltd
NSE:DABUR
45.7
8%
5.7
US
Bellring Brands Inc
NYSE:BRBR
24.1
13%
1.9