
Beiersdorf AG
XETRA:BEI

Intrinsic Value
The intrinsic value of one
BEI
stock under the Base Case scenario is
108.87
EUR.
Compared to the current market price of 119.15 EUR,
Beiersdorf AG
is
Overvalued by 9%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Beiersdorf AG
Fundamental Analysis


Revenue & Expenses Breakdown
Beiersdorf AG
Balance Sheet Decomposition
Beiersdorf AG
Current Assets | 6.4B |
Cash & Short-Term Investments | 2.5B |
Receivables | 2B |
Other Current Assets | 1.9B |
Non-Current Assets | 6.6B |
Long-Term Investments | 2.5B |
PP&E | 2.7B |
Intangibles | 888m |
Other Non-Current Assets | 497m |
Free Cash Flow Analysis
Beiersdorf AG
EUR | |
Free Cash Flow | EUR |
Earnings Waterfall
Beiersdorf AG
Revenue
|
9.9B
EUR
|
Cost of Revenue
|
-4.1B
EUR
|
Gross Profit
|
5.8B
EUR
|
Operating Expenses
|
-4.1B
EUR
|
Operating Income
|
1.6B
EUR
|
Other Expenses
|
-701m
EUR
|
Net Income
|
912m
EUR
|
BEI Profitability Score
Profitability Due Diligence
Beiersdorf AG's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

Score
Beiersdorf AG's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
BEI Solvency Score
Solvency Due Diligence
Beiersdorf AG's solvency score is 91/100. The higher the solvency score, the more solvent the company is.

Score
Beiersdorf AG's solvency score is 91/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
BEI Price Targets Summary
Beiersdorf AG
According to Wall Street analysts, the average 1-year price target for
BEI
is 146.67 EUR
with a low forecast of 103.02 EUR and a high forecast of 195.3 EUR.
Dividends
Current shareholder yield for BEI is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
BEI
stock under the Base Case scenario is
108.87
EUR.
Compared to the current market price of 119.15 EUR,
Beiersdorf AG
is
Overvalued by 9%.