investorscraft@gmail.com

Intrinsic ValueBeiersdorf AG (BEI.SW)

Previous CloseCHF111.95
Intrinsic Value
Upside potential
Previous Close
CHF111.95

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Beiersdorf AG is a global leader in the consumer goods sector, specializing in skin and body care products under well-known brands such as NIVEA, Eucerin, and La Prairie. The company operates through two primary segments: Consumer Business, which focuses on personal care, and Tesa Business, which provides adhesive solutions for industrial and consumer applications. Beiersdorf’s diversified portfolio allows it to cater to both mass-market and premium segments, reinforcing its resilience across economic cycles. The company’s strong brand equity and innovation-driven approach position it competitively in the household and personal products industry, with a notable presence in Europe, the Americas, and Asia. Its Tesa segment further diversifies revenue streams by serving high-growth industries like automotive and electronics with specialized adhesive solutions. With a heritage dating back to 1882, Beiersdorf benefits from long-standing consumer trust and a robust distribution network, enabling sustained market penetration and brand loyalty.

Revenue Profitability And Efficiency

Beiersdorf reported revenue of EUR 9.85 billion for the period, with net income of EUR 912 million, reflecting a disciplined cost structure and strong pricing power. The company’s operating cash flow stood at EUR 1.23 billion, supported by efficient working capital management. Capital expenditures of EUR 437 million indicate ongoing investments in innovation and production capabilities, aligning with its growth strategy.

Earnings Power And Capital Efficiency

The company’s diluted EPS of EUR 4.03 underscores its earnings stability, driven by premiumization in its Consumer segment and industrial demand for Tesa products. Beiersdorf’s capital efficiency is evident in its ability to generate substantial cash flows relative to its debt levels, with total debt at a modest EUR 114 million, highlighting a conservative financial approach.

Balance Sheet And Financial Health

Beiersdorf maintains a solid balance sheet, with cash and equivalents of EUR 1.21 billion providing ample liquidity. Its low debt-to-equity ratio reflects prudent financial management, ensuring flexibility for strategic initiatives. The company’s financial health is further reinforced by its ability to fund dividends and growth investments without excessive leverage.

Growth Trends And Dividend Policy

Beiersdorf has demonstrated consistent growth, supported by brand strength and geographic expansion. The company’s dividend policy, with a payout of EUR 0.97 per share, reflects its commitment to shareholder returns while retaining capital for reinvestment. Growth is expected to be driven by premium skincare innovations and industrial adhesive demand, particularly in emerging markets.

Valuation And Market Expectations

With a market capitalization of approximately EUR 25.1 billion and a beta of 0.28, Beiersdorf is perceived as a stable, low-volatility investment. The valuation reflects its defensive sector positioning and reliable cash flows, with investors likely pricing in steady growth from its dual-segment strategy.

Strategic Advantages And Outlook

Beiersdorf’s strategic advantages include its strong brand portfolio, global distribution network, and innovation capabilities. The outlook remains positive, with opportunities in premium skincare and industrial adhesives offsetting potential macroeconomic headwinds. The company’s focus on sustainability and digital transformation further enhances its long-term competitiveness.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount