Essity AB (publ)
STO:ESSITY B

Watchlist Manager
Essity AB (publ) Logo
Essity AB (publ)
STO:ESSITY B
Watchlist
Price: 282 SEK -0.74% Market Closed
Market Cap: 195.4B SEK

Relative Value

The Relative Value of one ESSITY B stock under the Base Case scenario is 340.66 SEK. Compared to the current market price of 282 SEK, Essity AB (publ) is Undervalued by 17%.

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
340.66 SEK
Undervaluation 17%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
55
vs Industry
36
Median 3Y
1.3
Median 5Y
1.4
Industry
1
Forward
1.3
vs History
77
vs Industry
48
Median 3Y
19.3
Median 5Y
18.2
Industry
16.8
Forward
13.6
vs History
26
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
14
Industry
16.3
vs History
90
vs Industry
26
Median 3Y
2.4
Median 5Y
2.7
Industry
1.5
vs History
69
vs Industry
34
Median 3Y
1.5
Median 5Y
1.6
Industry
1.2
Forward
1.5
vs History
85
vs Industry
34
Median 3Y
5.3
Median 5Y
5.4
Industry
3.8
vs History
71
vs Industry
40
Median 3Y
9
Median 5Y
9
Industry
9.6
Forward
8
vs History
92
vs Industry
35
Median 3Y
12.9
Median 5Y
13.5
Industry
12.6
Forward
10.9
vs History
38
vs Industry
30
Median 3Y
13.5
Median 5Y
13
Industry
12.4
vs History
42
vs Industry
20
Median 3Y
24.3
Median 5Y
24
Industry
14.9
vs History
44
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
196B SEK 1.3 15.6 8.3 11.5
US
Procter & Gamble Co
NYSE:PG
395.3B USD 4.7 26 17.6 20.1
US
Colgate-Palmolive Co
NYSE:CL
74.6B USD 3.7 25.7 16.1 18.3
US
Kimberly-Clark Corp
NYSE:KMB
47.6B USD 2.4 19.3 11.8 14.4
UK
Reckitt Benckiser Group PLC
LSE:RKT
33.8B GBP 2.4 23.7 8.6 11.9
DE
Henkel AG & Co KGaA
XETRA:HEN3
29.2B EUR 1.4 22.2 8.4 11.5
US
Church & Dwight Co Inc
NYSE:CHD
24.2B USD 4 41.7 24.2 31.5
US
Clorox Co
NYSE:CLX
16.1B USD 2.3 23.2 14.3 17.3
JP
Unicharm Corp
TSE:8113
2T JPY 2 22.1 9.1 12.3
MX
Kimberly-Clark de Mexico SAB de CV
BMV:KIMBERA
105.4B MXN 1.9 13.9 8 9.3
US
Reynolds Consumer Products Inc
NASDAQ:REYN
4.6B USD 1.3 13.8 9.2 11.4