Blackmores Ltd
ASX:BKL

Watchlist Manager
Blackmores Ltd Logo
Blackmores Ltd
ASX:BKL
Watchlist
Price: 94.73 AUD Market Closed
Market Cap: 1.8B AUD

Relative Value

There is not enough data to reliably calculate the relative value of BKL.

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.

BKL Relative Value
Base Case
Not Available
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
vs Industry
Median 3Y
2.9
Median 5Y
2.9
Industry
1.1
Forward
2.7
vs History
vs Industry
Median 3Y
53.2
Median 5Y
53.2
Industry
17.9
Forward
43.7
vs History
vs Industry
Median 3Y
96.1
Median 5Y
92.3
Industry
11.8
vs History
vs Industry
Median 3Y
-2 513.7
Median 5Y
-2 413.8
Industry
15.5
vs History
vs Industry
Median 3Y
4.4
Median 5Y
4.4
Industry
1.6
vs History
vs Industry
Median 3Y
2.8
Median 5Y
2.8
Industry
1.2
Forward
2.6
vs History
vs Industry
Median 3Y
4.4
Median 5Y
4.4
Industry
3.9
vs History
vs Industry
Median 3Y
32.6
Median 5Y
32.6
Industry
10.6
Forward
18.8
vs History
vs Industry
Median 3Y
32.6
Median 5Y
32.6
Industry
13.7
Forward
26.2
vs History
vs Industry
Median 3Y
93
Median 5Y
89.1
Industry
12.6
vs History
vs Industry
Median 3Y
229
Median 5Y
219.6
Industry
15.6
vs History
vs Industry
Median 3Y
4.3
Median 5Y
4.3
Industry
1.2

Multiples Across Competitors

BKL Competitors Multiples
Blackmores Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Blackmores Ltd
ASX:BKL
1.8B AUD 2.9 53.2 32.6 32.6
FR
L'Oreal SA
PAR:OR
199B EUR 4.5 32.4 18.9 23
UK
Unilever PLC
LSE:ULVR
119.3B GBP 2.2 23.7 202.8 235.6
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.3T INR 8.3 49.1 35.6 39.4
UK
HALEON PLC
LSE:HLN
33.3B GBP 3 23.1 13.9 15.8
US
Estee Lauder Companies Inc
NYSE:EL
37.6B USD 2.6 -40.4 20.5 33.9
DE
Beiersdorf AG
XETRA:BEI
20.6B EUR 2.1 23.4 11.5 14.7
JP
Kao Corp
TSE:4452
2.9T JPY 1.7 23.6 11.2 17.3
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.2T INR 8.1 66.3 41.2 45.1
MY
Bioalpha Holdings Bhd
KLSE:BIOHLDG
40.2B MYR 1 586.1 -947.1 -1 680.2 -1 273.6
IN
Dabur India Ltd
NSE:DABUR
874.6B INR 6.8 48.3 36.2 44.9
P/E Multiple
Earnings Growth PEG
AU
Blackmores Ltd
ASX:BKL
Average P/E: 38.1
53.2
29%
1.8
FR
L'Oreal SA
PAR:OR
32.4
8%
4.1
UK
Unilever PLC
LSE:ULVR
23.7
13%
1.8
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
49.1
8%
6.1
UK
HALEON PLC
LSE:HLN
23.1
12%
1.9
US
Estee Lauder Companies Inc
NYSE:EL
Negative Multiple: -40.4 N/A N/A
DE
Beiersdorf AG
XETRA:BEI
23.4
8%
2.9
JP
Kao Corp
TSE:4452
23.6
12%
2
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
66.3
19%
3.5
MY
B
Bioalpha Holdings Bhd
KLSE:BIOHLDG
Negative Multiple: -947.1 N/A N/A
IN
Dabur India Ltd
NSE:DABUR
48.3
12%
4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Blackmores Ltd
ASX:BKL
Average EV/EBITDA: 42.5
32.6
33%
1
FR
L'Oreal SA
PAR:OR
18.9
5%
3.8
UK
Unilever PLC
LSE:ULVR
202.8
2%
101.4
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
35.6
8%
4.4
UK
HALEON PLC
LSE:HLN
13.9
4%
3.5
US
Estee Lauder Companies Inc
NYSE:EL
20.5
15%
1.4
DE
Beiersdorf AG
XETRA:BEI
11.5
-1%
N/A
JP
Kao Corp
TSE:4452
11.2
8%
1.4
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
41.2
13%
3.2
MY
B
Bioalpha Holdings Bhd
KLSE:BIOHLDG
Negative Multiple: -1 680.2 N/A N/A
IN
Dabur India Ltd
NSE:DABUR
36.2
11%
3.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Blackmores Ltd
ASX:BKL
Average EV/EBIT: 50.2
32.6
21%
1.6
FR
L'Oreal SA
PAR:OR
23
6%
3.8
UK
Unilever PLC
LSE:ULVR
235.6
2%
117.8
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
39.4
9%
4.4
UK
HALEON PLC
LSE:HLN
15.8
4%
4
US
Estee Lauder Companies Inc
NYSE:EL
33.9
25%
1.4
DE
Beiersdorf AG
XETRA:BEI
14.7
-1%
N/A
JP
Kao Corp
TSE:4452
17.3
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
45.1
13%
3.5
MY
B
Bioalpha Holdings Bhd
KLSE:BIOHLDG
Negative Multiple: -1 273.6 N/A N/A
IN
Dabur India Ltd
NSE:DABUR
44.9
11%
4.1