Beiersdorf AG
XETRA:BEI

Watchlist Manager
Beiersdorf AG Logo
Beiersdorf AG
XETRA:BEI
Watchlist
Price: 122.9 EUR 0.04% Market Closed
Market Cap: 27.5B EUR
Have any thoughts about
Beiersdorf AG?
Write Note
Section:
 

Relative Value

The Relative Value of one BEI stock under the Base Case scenario is 98.28 EUR. Compared to the current market price of 122.9 EUR, Beiersdorf AG is Overvalued by 20%.

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.

BEI Relative Value
Base Case
98.28 EUR
Overvaluation 20%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

2.9
P/S
P/S
Price to Sales
2.9
vs History
61
vs Industry
14
Median 3Y
2.9
Median 5Y
3
Industry
1
Forward
2.8
More Details
37.5
P/E
P/E
Price to Earnings
37.5
vs History
26
vs Industry
11
Median 3Y
33.7
Median 5Y
33.7
Industry
16.8
Forward
28.7
More Details
22.4
P/OCF
P/OCF
Price to OCF
22.4
vs History
61
vs Industry
9
Median 3Y
26.8
Median 5Y
24.5
Industry
11.9
More Details
38.7
P/FCFE
P/FCFE
Price to FCFE
38.7
vs History
36
vs Industry
2
Median 3Y
42.3
Median 5Y
35.2
Industry
17.6
More Details
3.3
P/B
P/B
Price to Book Value
3.3
vs History
58
vs Industry
13
Median 3Y
3.3
Median 5Y
3.4
Industry
1.6
More Details
2.6
EV/S
EV/S
Enterprise Value to Sales
2.6
vs History
73
vs Industry
16
Median 3Y
2.7
Median 5Y
2.7
Industry
1.2
Forward
2.5
More Details
4.4
EV/GP
EV/GP
Enterprise Value to Gross Profit
4.4
vs History
80
vs Industry
30
Median 3Y
4.7
Median 5Y
4.7
Industry
3.8
More Details
16
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
16
vs History
52
vs Industry
19
Median 3Y
15.9
Median 5Y
16
Industry
10.3
Forward
14.4
More Details
22.9
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
22.9
vs History
11
vs Industry
17
Median 3Y
20.3
Median 5Y
20.5
Industry
12.9
Forward
18
More Details
20.2
EV/OCF
EV/OCF
Enterprise Value to OCF
20.2
vs History
63
vs Industry
11
Median 3Y
25.1
Median 5Y
22.3
Industry
12.1
More Details
32.2
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
32.2
vs History
66
vs Industry
5
Median 3Y
60
Median 5Y
34.5
Industry
15.3
More Details
3.2
EV/IC
EV/IC
Enterprise Value to IC
3.2
vs History
26
vs Industry
13
Median 3Y
3.1
Median 5Y
3
Industry
1.2
More Details

Multiples Across Competitors

BEI Competitors Multiples
Beiersdorf AG Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DE
Beiersdorf AG
XETRA:BEI
27.7B EUR 2.9 37.5 16 22.9
JP
Fancl Corp
TSE:4921
121T JPY 1 109.9 17 118.9 7 954.3 10 745.9
FR
L'Oreal SA
PAR:OR
181.1B EUR 4.2 27.9 18.6 22.2
UK
Unilever PLC
LSE:ULVR
113.9B GBP 2.3 20.7 177.4 203.9
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.5T INR 8.8 53.2 36.5 39.8
UK
HALEON PLC
LSE:HLN
34.7B GBP 3.1 28.8 17.1 19.6
US
Estee Lauder Companies Inc
NYSE:EL
26.7B USD 1.7 131.4 13 19.8
JP
Kao Corp
TSE:4452
3T JPY 1.9 36.4 14.4 26.1
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.1T INR 7.8 -296.7 35.2 37.7
IN
Dabur India Ltd
NSE:DABUR
902.9B INR 7.3 50.5 38.2 46.7
US
Bellring Brands Inc
NYSE:BRBR
9.8B USD 4.9 39.8 24.9 27.2
P/E Multiple
Earnings Growth P/E to Growth
DE
Beiersdorf AG
XETRA:BEI
Average P/E: 1 754.5
37.5
61%
0.6
JP
F
Fancl Corp
TSE:4921
17 118.9
50%
345.3
FR
L'Oreal SA
PAR:OR
27.9
30%
0.9
UK
Unilever PLC
LSE:ULVR
20.7
25%
0.8
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
53.2
32%
1.6
UK
HALEON PLC
LSE:HLN
28.8
-7%
N/A
US
Estee Lauder Companies Inc
NYSE:EL
131.4
245%
0.5
JP
Kao Corp
TSE:4452
36.4
205%
0.2
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
Negative Multiple: -296.7 N/A N/A
IN
Dabur India Ltd
NSE:DABUR
50.5
39%
1.3
US
Bellring Brands Inc
NYSE:BRBR
39.8
56%
0.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
Beiersdorf AG
XETRA:BEI
Average EV/EBITDA: 758.7
16
11%
1.4
JP
F
Fancl Corp
TSE:4921
7 954.3
37%
212.3
FR
L'Oreal SA
PAR:OR
18.6
28%
0.7
UK
Unilever PLC
LSE:ULVR
177.4
20%
8.7
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
36.5
29%
1.2
UK
HALEON PLC
LSE:HLN
17.1
13%
1.3
US
Estee Lauder Companies Inc
NYSE:EL
13
26%
0.5
JP
Kao Corp
TSE:4452
14.4
55%
0.3
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
35.2
41%
0.9
IN
Dabur India Ltd
NSE:DABUR
38.2
35%
1.1
US
Bellring Brands Inc
NYSE:BRBR
24.9
47%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DE
Beiersdorf AG
XETRA:BEI
Average EV/EBIT: 1 019.2
22.9
21%
1.1
JP
F
Fancl Corp
TSE:4921
10 745.9
N/A N/A
FR
L'Oreal SA
PAR:OR
22.2
34%
0.7
UK
Unilever PLC
LSE:ULVR
203.9
22%
9.2
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
39.8
31%
1.3
UK
HALEON PLC
LSE:HLN
19.6
13%
1.5
US
Estee Lauder Companies Inc
NYSE:EL
19.8
35%
0.6
JP
Kao Corp
TSE:4452
26.1
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
37.7
44%
0.8
IN
Dabur India Ltd
NSE:DABUR
46.7
37%
1.3
US
Bellring Brands Inc
NYSE:BRBR
27.2
48%
0.6

See Also

Summary
BEI intrinsic value, competitors valuation, and company profile.
DCF Valuation
BEI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
BEI stock valuation using valuation multiples.
Wall Street Estimates
BEI price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
BEI stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,400+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.