The Discounted Cash Flow (DCF) valuation of Beiersdorf AG (BEI.DE) is 103.70 EUR. With the latest stock price at 119.85 EUR, the upside of Beiersdorf AG based on DCF is -13.5%.
Based on the latest price of 119.85 EUR and our DCF valuation, Beiersdorf AG (BEI.DE) is a sell. selling BEI.DE stocks now will result in a potential gain of 13.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.9% | 6.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 74.68 - 181.63 | 103.70 |
| Upside | -37.7% - 51.5% | -13.5% |