Beiersdorf AG
Bear Case (25th pct.)
-22.5% vs price
Base Case (Median)
-9.1% vs price
Bull Case (75th pct.)
-6.1% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $45.70 | -50.5% | High (40%) |
| PE Comparable | $147.76 | 60.2% | Medium (25%) |
| Growth Trajectory DCF | $86.65 | -6.1% | Medium (20%) |
| Graham Number | $83.89 | -9.1% | High (80%) |
| EV/FCF | $71.49 | -22.5% | Medium (20%) |
Based on 5 out of 8 methods, BDRFF appears overvalued at the current price of $92.26. The base case fair value of $83.89 implies 9.1% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.