DE · BEI.DE
Beiersdorf AG
- Sector
- Consumer Defensive · Household & Personal Products
- Headquarters
- Hamburg 20245
- Website
- beiersdorf.com
Price · as of 2024-12-31
$70.82
Market cap 23.08B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $164.36 | +132.08% |
| Intrinsic Value(DCF) | $58.99 | -16.7% |
| Graham-Dodd Method(GD) | $54.48 | -23.07% |
| Graham Formula(GF) | $49.25 | -30.46% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | $36.08 | $72.45 | $9.41 | $9.03 | $22.41 |
| 2011 | $43.22 | $59.76 | $6.83 | $7.83 | $0.00 |
| 2012 | $63.18 | $79.95 | $8.51 | $13.38 | $29.26 |
| 2013 | $62.54 | $81.33 | $8.78 | $15.94 | $22.75 |
| 2014 | $75.73 | $82.13 | $7.41 | $16.88 | $24.32 |
| 2015 | $75.35 | $81.31 | $8.77 | $22.21 | $41.47 |
| 2016 | $82.51 | $93.59 | $10.33 | $25.36 | $28.40 |
| 2017 | $82.25 | $96.23 | $11.70 | $26.52 | $37.12 |
| 2018 | $82.61 | $99.89 | $9.06 | $29.86 | $34.08 |
| 2019 | $81.13 | $94.05 | $12.97 | $30.89 | $43.30 |
| 2020 | $84.95 | $87.68 | $10.65 | $28.28 | $0.71 |
| 2021 | $88.75 | $99.13 | $11.80 | $32.77 | $46.01 |
| 2022 | $110.54 | $120.08 | $10.90 | $37.07 | $76.10 |
| 2023 | $131.94 | $133.62 | $20.48 | $39.83 | $49.35 |
| 2024 | $132.92 | $164.36 | $10.15 | $54.48 | $49.25 |
AI valuation
Our deep-learning model estimates Beiersdorf AG's (BEI.DE) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $164.36
- Current price
- $70.82
- AI upside
- +132.08%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$58.99
-16.7% upside
Graham-Dodd
$54.48
-23.07% upside
Graham Formula
$49.25
-30.46% upside
About Beiersdorf AG
Beiersdorf Aktiengesellschaft engages in the manufacture and distribution of consumer goods in Europe, the Americas, Africa, Asia, and Australia. It operates in two segments, Consumer Business and Tesa Business. The Consumer Business Segment offers skin and body care products. The Tesa Business segment provides adhesive tapes and self-adhesive products and system solutions for industries, craft businesses, and consumers. This segment offers its system solutions to the automotive, electronics, printing and paper, and building and construction industries. It offers its products under the NIVEA, Eucerin, La Prairie, Labello, Hansaplast, 8x4, FLORENA, Coppertone, HIDROFUGAL, GAMMON, SKIN STORIES, FLORENA FERMENTED SKINCARE, STOP THE WATER WHILE USING ME, CHAUL, TESA, O.W.N., Chantecaille, Elastoplast, CURITAS, and Beiersdorf brands. The company was founded in 1882 and is headquartered in Hamburg, Germany. Beiersdorf Aktiengesellschaft is a subsidiary of maxingvest ag.
- CEO
- Vincent Warnery
- Employees
- 22.79K
- Beta
- 0.30
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($58.99 ÷ $70.82) − 1 = -16.7% (DCF, example).