Essity AB (publ)
STO:ESSITY B

Watchlist Manager
Essity AB (publ) Logo
Essity AB (publ)
STO:ESSITY B
Watchlist
Price: 264.2 SEK 0.65%
Market Cap: 183.1B SEK

Relative Value

The Relative Value of one ESSITY B stock under the Base Case scenario is 324.21 SEK. Compared to the current market price of 264.2 SEK, Essity AB (publ) is Undervalued by 19%.

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.

ESSITY B Relative Value
Base Case
324.21 SEK
Undervaluation 19%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
65
vs Industry
36
Median 3Y
1.3
Median 5Y
1.3
Industry
1.1
Forward
1.3
vs History
73
vs Industry
48
Median 3Y
15.3
Median 5Y
18
Industry
17.9
Forward
13.5
vs History
15
vs Industry
33
Median 3Y
12
Median 5Y
11.4
Industry
11.8
vs History
vs Industry
13
Median 3Y
-17.9
Median 5Y
12.1
Industry
15.5
vs History
84
vs Industry
26
Median 3Y
2.4
Median 5Y
2.5
Industry
1.6
vs History
57
vs Industry
34
Median 3Y
1.5
Median 5Y
1.6
Industry
1.2
Forward
1.5
vs History
79
vs Industry
34
Median 3Y
4.9
Median 5Y
5.3
Industry
3.9
vs History
63
vs Industry
40
Median 3Y
8.7
Median 5Y
9
Industry
10.6
Forward
8.4
vs History
68
vs Industry
35
Median 3Y
12.2
Median 5Y
12.9
Industry
13.7
Forward
11.5
vs History
15
vs Industry
30
Median 3Y
13.9
Median 5Y
13.8
Industry
12.6
vs History
15
vs Industry
20
Median 3Y
25.9
Median 5Y
26.1
Industry
15.6
vs History
38
vs Industry
34
Median 3Y
1.4
Median 5Y
1.4
Industry
1.2

Multiples Across Competitors

ESSITY B Competitors Multiples
Essity AB (publ) Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
SE
Essity AB (publ)
STO:ESSITY B
181.1B SEK 1.3 14.8 8.7 12
US
Procter & Gamble Co
NYSE:PG
336.5B USD 3.9 20.3 14.6 16.6
US
Colgate-Palmolive Co
NYSE:CL
63.2B USD 3.1 21.7 14.3 16.3
UK
Reckitt Benckiser Group PLC
LSE:RKT
40.7B GBP 2.9 32.7 10.4 14.6
US
Kimberly-Clark Corp
NYSE:KMB
34B USD 1.9 17.4 10.8 13.9
DE
Henkel AG & Co KGaA
XETRA:HEN3
29.2B EUR 1.4 13.9 7.3 9.1
US
Church & Dwight Co Inc
NYSE:CHD
20.4B USD 3.3 26 16.9 20.8
US
Clorox Co
NYSE:CLX
12.4B USD 1.9 16 12.2 14.8
JP
Unicharm Corp
TSE:8113
1.6T JPY 1.6 18.7 7.3 10.1
MX
Kimberly-Clark de Mexico SAB de CV
BMV:KIMBERA
116B MXN 2.1 16.2 9 10.6
ID
Unilever Indonesia Tbk PT
IDX:UNVR
97.6T IDR 2.8 26.4 18.9 18.9