As of 2026-06-14, the Intrinsic Value of Beiersdorf AG (BEI.DE) is 85.64 EUR. This BEI.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 70.54 EUR, the upside of Beiersdorf AG is 21.40%.
The range of the Intrinsic Value is 60.05 - 165.33 EUR
Based on its market price of 70.54 EUR and our intrinsic valuation, Beiersdorf AG (BEI.DE) is undervalued by 21.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 60.05 - 165.33 | 85.64 | 21.4% |
| DCF (Growth 10y) | 69.86 - 184.61 | 97.99 | 38.9% |
| DCF (EBITDA 5y) | 68.37 - 91.90 | 83.58 | 18.5% |
| DCF (EBITDA 10y) | 76.32 - 108.39 | 94.67 | 34.2% |
| Fair Value | 44.11 - 44.11 | 44.11 | -37.47% |
| P/E | 67.34 - 75.09 | 71.17 | 0.9% |
| EV/EBITDA | 58.60 - 106.32 | 80.86 | 14.6% |
| EPV | 44.65 - 65.97 | 55.31 | -21.6% |
| DDM - Stable | 39.22 - 155.99 | 97.61 | 38.4% |
| DDM - Multi | 50.44 - 154.88 | 75.97 | 7.7% |
| Market Cap (mil) | 17,007.19 |
| Beta | 1.13 |
| Outstanding shares (mil) | 241.10 |
| Enterprise Value (mil) | 16,088.19 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.60% |
| Cost of Debt | 8.24% |
| WACC | 6.59% |