|
Market Closed -
OTC Markets
23:55:48 28/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 18.13 USD | +0.89% |
|
-0.82% | -18.26% |
| 03:23pm | Berenberg Keeps Beiersdorf's Hold Rating as 'Weaker-than-Expected' Adhesives Performance Drives Q3 Miss | MT |
| 02:51pm | Beiersdorf : Gets a Neutral rating from UBS | ZD |
Company Valuation: Beiersdorf
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 20,500 | 24,315 | 30,779 | 27,803 | 20,477 | 17,520 | - | - |
| Change | - | 18.61% | 26.59% | -9.67% | -26.35% | -14.44% | - | - |
| Enterprise Value (EV) 1 | 18,724 | 19,838 | 26,159 | 23,237 | 16,389 | 13,336 | 13,214 | 12,755 |
| Change | - | 5.95% | 31.86% | -11.17% | -29.47% | -18.63% | -0.92% | -3.47% |
| P/E | 32.2x | 32.2x | 41.9x | 30.6x | 22x | 21.2x | 19.7x | 18.6x |
| PBR | 2.98x | 3.12x | 3.7x | 3.29x | 2.63x | 1.98x | 1.88x | 1.75x |
| PEG | - | 1.7x | -15.5x | 1.2x | 4.46x | -1.9x | 2.51x | 3.07x |
| Capitalization / Revenue | 2.69x | 2.76x | 3.26x | 2.82x | 2.08x | 1.81x | 1.76x | 1.71x |
| EV / Revenue | 2.45x | 2.25x | 2.77x | 2.36x | 1.66x | 1.38x | 1.32x | 1.24x |
| EV / EBITDA | 14.6x | 13.7x | 15.2x | 13.5x | 9.61x | 9.05x | 8.58x | 7.96x |
| EV / EBIT | 18.9x | 17.1x | 20.6x | 17x | 11.9x | 11.6x | 11x | 10.1x |
| EV / FCF | 32.3x | 50.2x | 43.6x | 21x | 18x | 18.6x | 17.9x | 17.1x |
| FCF Yield | 3.1% | 1.99% | 2.29% | 4.76% | 5.57% | 5.38% | 5.57% | 5.85% |
| Dividend per Share 2 | 0.7 | 0.7 | 1 | 1 | 1 | 0.9958 | 1.016 | 1.051 |
| Rate of return | 0.77% | 0.65% | 0.74% | 0.81% | 1.07% | 1.24% | 1.27% | 1.31% |
| EPS 2 | 2.81 | 3.33 | 3.24 | 4.05 | 4.25 | 3.783 | 4.081 | 4.327 |
| Distribution rate | 24.9% | 21% | 30.9% | 24.7% | 23.5% | 26.3% | 24.9% | 24.3% |
| Net sales 1 | 7,627 | 8,799 | 9,447 | 9,850 | 9,852 | 9,682 | 9,975 | 10,247 |
| EBITDA 1 | 1,280 | 1,445 | 1,717 | 1,727 | 1,706 | 1,474 | 1,540 | 1,602 |
| EBIT 1 | 993 | 1,158 | 1,268 | 1,370 | 1,378 | 1,149 | 1,201 | 1,257 |
| Net income 1 | 638 | 755 | 736 | 912 | 939 | 818.8 | 866.1 | 908.6 |
| Net Debt 1 | -1,776 | -4,477 | -4,620 | -4,566 | -4,088 | -4,184 | -4,306 | -4,765 |
| Reference price 2 | 90.38 | 107.20 | 135.70 | 124.00 | 93.68 | 80.34 | 80.34 | 80.34 |
| Nbr of stocks (in thousands) | 226,819 | 226,819 | 226,819 | 224,216 | 218,584 | 218,073 | - | - |
| Announcement Date | 01/03/22 | 01/03/23 | 29/02/24 | 27/02/25 | 03/03/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.39x | 4.4x | 16.16x | 2.77% | 369B | |
| 32.8x | 4.98x | 20.65x | 1.8% | 255B | |
| 19.47x | 2.89x | 12.76x | 3.24% | 140B | |
| 25.42x | 3.74x | 15.74x | 2.34% | 73.48B | |
| 57.75x | 8.28x | 31.91x | 0.26% | 52.06B | |
| 37.7x | 6.07x | 26.38x | 2.48% | 44.97B | |
| 37.14x | 2.78x | 15.46x | 1.43% | 39.2B | |
| 20.47x | 2.85x | 11.88x | 4.34% | 37.32B | |
| 18.6x | 2.49x | 11.53x | 4.72% | 36.28B | |
| Average | 30.30x | 4.27x | 18.05x | 2.6% | 116.41B | |
| Weighted average by Cap. | 27.87x | 4.37x | 17.65x | 2.5% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- BEI Stock
- BDRFY Stock
- Valuation Beiersdorf
Select your edition
All financial news and data tailored to specific country editions
