As of 2025-05-19, the Intrinsic Value of Beiersdorf AG (BEI.DE) is 103.70 EUR. This BEI.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 119.85 EUR, the upside of Beiersdorf AG is -13.50%.
The range of the Intrinsic Value is 74.68 - 181.63 EUR
Based on its market price of 119.85 EUR and our intrinsic valuation, Beiersdorf AG (BEI.DE) is overvalued by 13.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 74.68 - 181.63 | 103.70 | -13.5% |
| DCF (Growth 10y) | 89.08 - 207.70 | 121.52 | 1.4% |
| DCF (EBITDA 5y) | 89.92 - 126.50 | 114.75 | -4.3% |
| DCF (EBITDA 10y) | 103.97 - 152.40 | 133.47 | 11.4% |
| Fair Value | 23.28 - 23.28 | 23.28 | -80.57% |
| P/E | 62.74 - 79.02 | 73.48 | -38.7% |
| EV/EBITDA | 69.29 - 108.92 | 96.50 | -19.5% |
| EPV | 43.09 - 59.60 | 51.35 | -57.2% |
| DDM - Stable | 37.60 - 129.09 | 83.35 | -30.5% |
| DDM - Multi | 51.67 - 135.90 | 74.64 | -37.7% |
| Market Cap (mil) | 29,722.80 |
| Beta | 0.43 |
| Outstanding shares (mil) | 248.00 |
| Enterprise Value (mil) | 28,867.80 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.70% |
| Cost of Debt | 8.90% |
| WACC | 6.70% |