Beiersdorf AG
DUS:BEI

Watchlist Manager
Beiersdorf AG Logo
Beiersdorf AG
DUS:BEI
Watchlist
Price: 98.12 EUR 0.02% Market Closed
Market Cap: 14.6B EUR

Relative Value

The Relative Value of one BEI stock under the Base Case scenario is hidden EUR. Compared to the current market price of 98.12 EUR, Beiersdorf AG 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.

BEI Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

BEI Competitors Multiples
Beiersdorf AG Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DE
Beiersdorf AG
DUS:BEI
21.7B EUR 2.2 24.6 12.2 15.5
FR
L'Oreal SA
PAR:OR
205.1B EUR 4.7 33.5 19 23.1
UK
Unilever PLC
LSE:ULVR
116.7B GBP 0 0.2 0 0
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.5T INR 8.6 50.9 36.9 40.9
UK
HALEON PLC
LSE:HLN
32.7B GBP 0 0.2 0 0
US
Estee Lauder Companies Inc
NYSE:EL
41.5B USD 2.9 -44.6 22.4 37
JP
Kao Corp
TSE:4452
2.8T JPY 1.7 23.4 11.1 17.1
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.3T INR 8.5 69.4 43.4 47.6
IN
Dabur India Ltd
NSE:DABUR
912.7B INR 7.1 50.5 36.9 45.7
CA
Relevium Technologies Inc
XTSX:RLV
12.2B CAD 855.7 -4 624.4 -6 373.4 -6 360.4
JP
Shiseido Co Ltd
TSE:4911
1.1T JPY 1.1 -19.2 13.1 58.6
P/E Multiple
Earnings Growth PEG
DE
Beiersdorf AG
DUS:BEI
Average P/E: 31.6
24.6
8%
3.1
FR
L'Oreal SA
PAR:OR
33.5
8%
4.2
UK
Unilever PLC
LSE:ULVR
0.2
15%
0
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
50.9
8%
6.4
UK
HALEON PLC
LSE:HLN
0.2
12%
0
US
Estee Lauder Companies Inc
NYSE:EL
Negative Multiple: -44.6 N/A N/A
JP
Kao Corp
TSE:4452
23.4
13%
1.8
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
69.4
19%
3.7
IN
Dabur India Ltd
NSE:DABUR
50.5
12%
4.2
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -4 624.4 N/A N/A
JP
Shiseido Co Ltd
TSE:4911
Negative Multiple: -19.2 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
Beiersdorf AG
DUS:BEI
Average EV/EBITDA: 19.5
12.2
-1%
N/A
FR
L'Oreal SA
PAR:OR
19
5%
3.8
UK
Unilever PLC
LSE:ULVR
0
1%
0
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
36.9
8%
4.6
UK
HALEON PLC
LSE:HLN
0
4%
0
US
Estee Lauder Companies Inc
NYSE:EL
22.4
15%
1.5
JP
Kao Corp
TSE:4452
11.1
8%
1.4
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
43.4
13%
3.3
IN
Dabur India Ltd
NSE:DABUR
36.9
11%
3.4
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 373.4 N/A N/A
JP
Shiseido Co Ltd
TSE:4911
13.1
8%
1.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DE
Beiersdorf AG
DUS:BEI
Average EV/EBIT: 28.6
15.5
-2%
N/A
FR
L'Oreal SA
PAR:OR
23.1
6%
3.8
UK
Unilever PLC
LSE:ULVR
0
1%
0
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
40.9
9%
4.5
UK
HALEON PLC
LSE:HLN
0
4%
0
US
Estee Lauder Companies Inc
NYSE:EL
37
25%
1.5
JP
Kao Corp
TSE:4452
17.1
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
47.6
13%
3.7
IN
Dabur India Ltd
NSE:DABUR
45.7
11%
4.2
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 360.4 N/A N/A
JP
Shiseido Co Ltd
TSE:4911
58.6
N/A N/A