Essity AB (publ)
STO:ESSITY B

Watchlist Manager
Essity AB (publ) Logo
Essity AB (publ)
STO:ESSITY B
Watchlist
Price: 260.6 SEK 1.88% Market Closed
Market Cap: 180.6B SEK

Relative Value

The Relative Value of one ESSITY B stock under the Base Case scenario is 338.95 SEK. Compared to the current market price of 260.6 SEK, Essity AB (publ) is Undervalued by 23%.

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
338.95 SEK
Undervaluation 23%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
73
vs Industry
36
Median 3Y
1.3
Median 5Y
1.4
Industry
1
Forward
1.2
vs History
79
vs Industry
48
Median 3Y
18
Median 5Y
18.2
Industry
17.1
Forward
12.6
vs History
42
vs Industry
33
Median 3Y
11.2
Median 5Y
11.1
Industry
11.6
vs History
vs Industry
13
Median 3Y
12.9
Median 5Y
13.9
Industry
16.7
vs History
96
vs Industry
26
Median 3Y
2.4
Median 5Y
2.7
Industry
1.5
vs History
80
vs Industry
34
Median 3Y
1.5
Median 5Y
1.6
Industry
1.2
Forward
1.4
vs History
96
vs Industry
34
Median 3Y
5.1
Median 5Y
5.4
Industry
3.8
vs History
95
vs Industry
40
Median 3Y
9
Median 5Y
9
Industry
9.9
Forward
7.4
vs History
98
vs Industry
35
Median 3Y
12.8
Median 5Y
13.5
Industry
12.8
Forward
10.2
vs History
58
vs Industry
30
Median 3Y
13.5
Median 5Y
13
Industry
12.4
vs History
60
vs Industry
20
Median 3Y
24.3
Median 5Y
24
Industry
15.2
vs History
63
vs Industry
34
Median 3Y
1.3
Median 5Y
1.4
Industry
1.2

Multiples Across Competitors

ESSITY B Competitors Multiples
Essity AB (publ) Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
SE
Essity AB (publ)
STO:ESSITY B
181.1B SEK 1.2 14.5 7.8 10.7
US
Procter & Gamble Co
NYSE:PG
372.6B USD 4.4 24.5 16.8 19.2
US
Colgate-Palmolive Co
NYSE:CL
72.9B USD 3.6 25.2 15.6 17.8
UK
Reckitt Benckiser Group PLC
LSE:RKT
34.2B GBP 2.4 24 8.7 11.9
US
Kimberly-Clark Corp
NYSE:KMB
42.6B USD 2.2 17.3 10.7 13
DE
Henkel AG & Co KGaA
XETRA:HEN3
28B EUR 1.3 21.2 8.1 11.1
US
Church & Dwight Co Inc
NYSE:CHD
23.5B USD 3.9 40.8 23.5 30.7
US
Clorox Co
NYSE:CLX
14.7B USD 2.1 21.2 13.2 16
JP
Unicharm Corp
TSE:8113
1.8T JPY 1.9 20.5 8.3 11.3
MX
Kimberly-Clark de Mexico SAB de CV
BMV:KIMBERA
104.2B MXN 1.9 13.7 7.9 9.2
US
Reynolds Consumer Products Inc
NASDAQ:REYN
4.5B USD 1.2 13.4 9 11.1