Beiersdorf AG (BEI) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for Beiersdorf AG (XETRA:BEI), trading at 80.72. In 2025, Beiersdorf AG generated $9.85 Billion in revenue and $373.00 Million in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for Beiersdorf AG is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 80.72
- Recent Revenue (2025): $9.85 Billion
- Free Cash Flow (2025): $373.00 Million
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.