Beiersdorf AG
F:BEIA

Watchlist Manager
Beiersdorf AG Logo
Beiersdorf AG
F:BEIA
Watchlist
Price: 20.6 EUR -0.96% Market Closed
Market Cap: €23.4B

Relative Value

The Relative Value of one BEIA stock under the Base Case scenario is hidden EUR. Compared to the current market price of 20.6 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.

BEIA Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

BEIA 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
F:BEIA
23.4B EUR 2.4 26.6 13.2 16.9
FR
L'Oreal SA
PAR:OR
210.5B EUR 4.8 34.4 20.8 25.3
UK
Unilever PLC
LSE:ULVR
117B GBP 2.7 14.2 13.6 15.4
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.5T INR 8.4 37.6 36.1 40
UK
HALEON PLC
LSE:HLN
36.9B GBP 3.3 25.7 15.1 17
US
Estee Lauder Companies Inc
NYSE:EL
40.7B USD 2.8 -227.2 20.2 31.8
JP
Kao Corp
TSE:4452
3T JPY 1.8 24.8 10.9 16.6
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.2T INR 8.2 68.1 40.9 44.7
IN
Dabur India Ltd
NSE:DABUR
904.8B INR 7 49 35.9 44.3
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
1.2T JPY 1.3 -30.4 15.5 77.1
P/E Multiple
Earnings Growth PEG
DE
Beiersdorf AG
F:BEIA
Average P/E: 35.1
26.6
7%
3.8
FR
L'Oreal SA
PAR:OR
34.4
13%
2.6
UK
Unilever PLC
LSE:ULVR
14.2
-8%
N/A
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
37.6
7%
5.4
UK
HALEON PLC
LSE:HLN
25.7
12%
2.1
US
Estee Lauder Companies Inc
NYSE:EL
Negative Multiple: -227.2 N/A N/A
JP
Kao Corp
TSE:4452
24.8
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
68.1
19%
3.6
IN
Dabur India Ltd
NSE:DABUR
49
12%
4.1
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -4 624.4 N/A N/A
JP
Shiseido Co Ltd
TSE:4911
Negative Multiple: -30.4 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
Beiersdorf AG
F:BEIA
Average EV/EBITDA: 22.2
13.2
-1%
N/A
FR
L'Oreal SA
PAR:OR
20.8
9%
2.3
UK
Unilever PLC
LSE:ULVR
13.6
9%
1.5
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
36.1
8%
4.5
UK
HALEON PLC
LSE:HLN
15.1
4%
3.8
US
Estee Lauder Companies Inc
NYSE:EL
20.2
15%
1.3
JP
Kao Corp
TSE:4452
10.9
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
40.9
13%
3.1
IN
Dabur India Ltd
NSE:DABUR
35.9
11%
3.3
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 373.4 N/A N/A
JP
Shiseido Co Ltd
TSE:4911
15.5
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DE
Beiersdorf AG
F:BEIA
Average EV/EBIT: 32.9
16.9
-2%
N/A
FR
L'Oreal SA
PAR:OR
25.3
10%
2.5
UK
Unilever PLC
LSE:ULVR
15.4
9%
1.7
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
40
9%
4.4
UK
HALEON PLC
LSE:HLN
17
4%
4.2
US
Estee Lauder Companies Inc
NYSE:EL
31.8
25%
1.3
JP
Kao Corp
TSE:4452
16.6
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
44.7
13%
3.4
IN
Dabur India Ltd
NSE:DABUR
44.3
11%
4
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 360.4 N/A N/A
JP
Shiseido Co Ltd
TSE:4911
77.1
N/A N/A