Kalkulacja wyceny (mln)
Wartość firmy (EV)	-
Dług netto	-
Gotówka	-
Udziały mniejszościowe	-
Ilość akcji	-
Wartość godziwa firmy	-
Wartość godziwa akcji	Brak danych

Kalkulacja WACC - koszt kapitału
Stopa wolna od ryzyka	-
Premia rynkowa	-
Beta	-
Udział kapitału własnego	-
Udział długu	-
Koszt kapitału własnego	-
Koszt długu	-
WACC	-

Brak modelowania Monte Carlo

Metoda mnożnikowa – opiera się na porównaniu mnożników firm z branży, w której działa wyceniana spółka (np. EV/EBITDA, P/E, P/BV). Metoda ta bardzo dobrze odzwierciedla bieżący stan rynku, wymaga mniejszej liczby założeń oraz jest prostsza w zastosowaniu. Do jej wad można zaliczyć dużą podatność wyceny na zmienność cen porównywanych spółek, subiektywny dobór porównywalnych firm oraz uproszczenie obrazu spółki prowadzące do pominięcia bardzo istotnych parametrów (np. przewaga konkurencyjna, tempo wzrostu, poziom rentowności, strukturę zadłużenia).

	EV/EBITDA TTM	P/E TTM	P/B TTM
Mediana dla branży	-	-	-
Anhui Deli Household Glass Co., Ltd.	-	-	-
Mediana / Anhui Deli Household Glass Co., Ltd.	-	-	-

---

Pozostałe spółki z branży Household & Personal Products

Nazwa firmy	Symbol	Kapitalizacja (mln $)	EV/EBITDA	P/E	P/B	Giełda
Kimberly-Clark Corporation	0JQZ.L	43,750	8.8	17.5	39.1	London Stock Exchange
AMOREPACIFIC Group	002795.KS	1,840	1.5	9.3	0.8	KSE
Innovative Pharmaceutical Biotech Limited	0399.HK	61	75.7	58.5	-1.5	HKSE
Colgate-Palmolive Company	0P59.L	74,332	13.3	24.6	196.0	London Stock Exchange
Chengdu Rainbow Appliance (Group) Shares Co., Ltd.	003023.SZ	296	23.5	20.1	1.3	Shenzhen
LG H&H Co., Ltd.	051905.KS	3,901	13.1	34.4	1.2	KSE
Mingchen Health Co.,Ltd.	002919.SZ	629	330.3	285.2	5.0	Shenzhen
LG H&H Co., Ltd.	051900.KS	3,505	13.1	34.4	1.2	KSE
Aekyung Industrial Co., Ltd.	018250.KS	313	7.7	12.4	1.1	KSE
The Clorox Company	0I0J.L	15,240	8.9	21.7	557.5	London Stock Exchange
Hankook Cosmetics Manufacturing Co., Ltd	003350.KS	149	7.8	8.8	2.7	KSE
The Estée Lauder Companies Inc.	0JTM.L	31,435	154.4	-31.9	6.4	London Stock Exchange
AMOREPACIFIC Group	002790.KS	1,801	1.5	9.3	0.8	KSE
Chongqing Baiya Sanitary Products Co., Ltd.	003006.SZ	1,641	30.2	36.5	7.3	Shenzhen
Amorepacific Corporation	090430.KS	6,239	5.9	15.9	1.8	KSE
Cosmax BTI, Inc.	044820.KS	132	-4.2	11.2	0.7	KSE
NeoPharm CO., LTD.	092730.KQ	169	8.1	9.7	1.3	KOSDAQ
C&S Paper Co.,Ltd	002511.SZ	1,231	35.7	182.6	1.6	Shenzhen
Qingdao Kingking Applied Chemistry Co., Ltd.	002094.SZ	824	43.5	172.8	4.0	Shenzhen
Monalisa Co., Ltd	012690.KS	73	19.8	81.6	1.3	KSE
Anhui Deli Household Glass Co., Ltd.	002571.SZ	341	-11.0	-11.1	2.2	Shenzhen
Church & Dwight Co., Inc.	0R13.L	24,021	21.3	40.9	0.0	London Stock Exchange
HUNAN RESUN Co., Ltd.	001218.SZ	330	21.6	22.6	1.1	Shenzhen
AMOREPACIFIC Group	00279K.KS	1,809	1.5	9.3	0.8	KSE
Kolmar Korea Holdings Co., Ltd.	024720.KS	418	4.2	21.5	0.9	KSE
Amorepacific Corporation	090435.KS	6,569	5.9	15.9	1.8	KSE
Able C&C Co., Ltd.	078520.KS	148	7.8	13.9	2.2	KSE
Lonkey Industrial Co.,Ltd.Guangzhou	000523.SZ	844	29.5	11.9	3.2	Shenzhen
Coty Inc.	0I4A.L	4,406	0.9	-10.4	1.1	London Stock Exchange
Tianjin Yiyi Hygiene Products Co.,Ltd	001206.SZ	561	11.7	17.0	2.0	Shenzhen
Kitanotatsujin Corporation	2930.T	137	14.2	16.3	2.5	Tokyo
Farcent Enterprise Co.,Ltd	1730.TW	124	10.5	12.3	1.7	Taiwan
Hankook Cosmetics Co., Ltd.	123690.KS	105	9.2	30.6	4.6	KSE
Saudi Paper Manufacturing Company	2300.SR	628	10.7	29.1	4.7	Saudi
Cosmax, Inc.	192820.KS	2,219	11.5	37.4	6.8	KSE
Shanghai Chicmax Cosmetic Co., Ltd.	2145.HK	4,057	38.5	36.8	13.1	HKSE
Hengan International Group Company Limited	1044.HK	3,376	6.8	10.0	1.1	HKSE
It'S Hanbul Co., Ltd.	226320.KS	176	4.5	14.7	0.6	KSE
UNQ Holdings Limited	2177.HK	57	26.8	15.2	0.8	HKSE
EC Healthcare	2138.HK	86	-0.1	-63.9	0.4	HKSE
Taiyen Biotech Co., Ltd.	1737.TW	227	11.6	17.8	1.0	Taiwan
Kolmar Korea Co., Ltd.	161890.KS	1,733	2.9	23.4	2.7	KSE
Kolmar BNH Co., Ltd.	200130.KQ	312	4.7	23.5	1.1	KOSDAQ
Giant Biogene Holding Co., Ltd.	2367.HK	7,478	22.8	22.3	6.5	HKSE
Kwung's Holdings Limited	1925.HK	67	4.8	3.9	0.9	HKSE
Sanitar Co., Ltd.	1817.TW	101	6.7	10.3	1.3	Taiwan
Tonymoly Co., Ltd	214420.KS	192	5.7	17.0	2.5	KSE
Earth Corporation	4985.T	738	8.1	23.0	1.5	Tokyo
Cota Co., Ltd.	4923.T	279	20.3	30.2	3.5	Tokyo
AXXZIA Inc.	4936.T	76	22.0	31.6	1.5	Tokyo
BEAUTY GARAGE Inc.	3180.T	136	11.6	20.6	2.7	Tokyo
Karex Berhad	5247.KL	179	16.1	49.1	1.6	Kuala Lumpur
Kobayashi Pharmaceutical Co., Ltd.	4967.T	2,760	19.2	37.5	1.9	Tokyo
I-ne CO., LTD.	4933.T	190	4.8	9.8	1.7	Tokyo
Mandom Corporation	4917.T	447	15.9	33.6	0.9	Tokyo
Profit Cultural and Creative Group Co., Ltd.	300640.SZ	283	54.6	178.5	2.5	Shenzhen
Kao Corporation	4452.T	20,693	12.3	26.6	3.0	Tokyo
Sagami Rubber Industries Co., Ltd.	5194.T	71	7.3	25.6	0.9	Tokyo
Niitaka Co., Ltd.	4465.T	86	5.8	6.9	0.9	Tokyo
Lion Corporation	4912.T	2,814	9.1	19.2	1.4	Tokyo
Reckitt Benckiser Group plc	3RB.DE	46,695	5.7	31.1	5.3	Frankfurt Stock Exchange
KOSÉ Corporation	4922.T	2,287	14.7	55.5	1.2	Tokyo
Noevir Holdings Co., Ltd.	4928.T	1,031	13.6	17.9	3.0	Tokyo
Liberta Co.,Ltd.	4935.T	68	36.8	-2,109.5	8.6	Tokyo
Jourdeness Group Limited	4190.TW	72	-0.3	-7.4	1.2	Taiwan
Pola Orbis Holdings Inc.	4927.T	1,965	16.3	38.6	1.8	Tokyo
Almado, Inc.	4932.T	70	9.9	15.5	5.4	Tokyo
Premier Anti-Aging Co., Ltd.	4934.T	55	7.7	10.0	1.2	Tokyo
Chlitina Holding Limited	4137.TW	346	10.3	20.4	1.7	Taiwan
Ming Fai International Holdings Limited	3828.HK	75	3.8	4.1	0.4	HKSE
Henan Rebecca Hair Products Co., Ltd.	600439.SS	561	1,439.9	-33.3	1.5	Shanghai
C.I. Medical Co.,Ltd.	3540.T	337	7.6	6.8	1.9	Tokyo
S.T. Corporation	4951.T	230	8.1	9.9	1.0	Tokyo
Milbon Co., Ltd.	4919.T	542	10.7	17.4	1.7	Tokyo
Hangzhou Coco Healthcare Products Co.,Ltd.	301009.SZ	509	82.6	113.5	2.6	Shenzhen
Liuzhou Liangmianzhen Co., Ltd.	600249.SS	443	39.7	46.1	1.4	Shanghai
Shiseido Company, Limited	4911.T	7,390	6.9	-257.8	1.6	Tokyo
Rohto Pharmaceutical Co.,Ltd.	4527.T	3,248	9.5	15.0	1.8	Tokyo
Blue Moon Group Holdings Limited	6993.HK	3,020	-40.6	-29.5	2.5	HKSE
TRANSACTION CO.,Ltd.	7818.T	483	12.5	17.8	3.6	Tokyo
Hangzhou Haoyue Personal Care Co., Ltd	605009.SS	1,210	18.7	16.1	1.9	Shanghai
Unicharm Corporation	8113.T	12,834	11.6	21.2	2.5	Tokyo
Nan Liu Enterprise Co., Ltd.	6504.TW	154	0.1	61.0	1.2	Taiwan
Shanghai Jahwa United Co., Ltd.	600315.SS	1,942	-16.9	-15.9	2.0	Shanghai
Yuen Foong Yu Consumer Products Co., Ltd.	6790.TW	398	7.8	15.9	1.9	Taiwan
Proya Cosmetics Co.,Ltd.	603605.SS	4,491	17.6	19.7	5.6	Shanghai
Luo Lih-Fen Holding Co., Ltd.	6666.TW	71	13.9	21.2	1.1	Taiwan
Shiny Brands Group Co., Ltd.	6703.TWO	129	8.6	11.1	2.7	Taipei Exchange
Pigeon Corporation	7956.T	1,450	13.4	24.4	2.8	Tokyo
Lafang China Co.,Ltd	603630.SS	700	203.6	181.7	2.5	Shanghai
Guangdong Marubi Biotechnology Co., Ltd.	603983.SS	2,391	39.2	43.6	4.5	Shanghai
Mikobeaute International Co., Ltd.	6574.TWO	63	13.1	22.3	3.0	Taipei Exchange
Shanghai Flyco Electrical Appliance Co., Ltd.	603868.SS	2,175	26.5	33.6	4.8	Shanghai
TCI Co., Ltd.	8436.TWO	490	9.1	15.8	1.9	Taipei Exchange
MTG Co., Ltd.	7806.T	1,080	15.3	26.6	3.3	Tokyo
Paltac Corporation	8283.T	1,732	8.6	10.7	0.9	Tokyo
SHOBIDO Corporation	7819.T	64	6.6	13.4	1.4	Tokyo
Dr. Wu Skincare Co., Ltd.	6523.TWO	208	10.8	12.9	4.0	Taipei Exchange
Cheerwin Group Limited	6601.HK	464	22.7	16.1	1.1	HKSE
Perfect Group Corp., Ltd	603059.SS	359	-141.7	-29.9	2.5	Shanghai
Ya-Man Ltd.	6630.T	322	47.1	132.5	1.8	Tokyo
Grand Hall Enterprise Co., Ltd.	8941.TWO	68	6.1	11.3	2.1	Taipei Exchange
RUNBEN BIOTECHNOLOGY	603193.SS	1,762	36.6	42.4	6.2	Shanghai
Artnature Inc.	7823.T	171	15.6	28.8	0.9	Tokyo
San Neng Group Holdings Co., Ltd.	6671.TW	87	8.2	12.8	1.4	Taiwan
Asian Phytoceuticals Public Company Limited	APCO.BK	60	22.6	36.0	3.5	Thailand
KNH Enterprise Co., Ltd.	9919.TW	121	30.6	-15.0	1.3	Taiwan
Acme United Corporation	ACU	165	6.4	14.9	1.4	American Stock Exchange
CB GROUP MANAGEMENT Co., Ltd.	9852.T	121	1.8	6.1	0.7	Tokyo
Société BIC SA	BB.PA	2,688	5.8	10.5	1.2	Paris
Beiersdorf Aktiengesellschaft	BEI.DE	28,107	14.4	26.5	2.8	Frankfurt Stock Exchange
BCL Industries Limited	BCLIND.NS	143	3.6	13.4	1.6	National Stock Exchange of India
Bajaj Consumer Care Limited	BAJAJCON.BO	367	19.4	23.5	3.9	Bombay Stock Exchange
Bajaj Consumer Care Limited	BAJAJCON.NS	365	19.4	23.5	3.9	National Stock Exchange of India
Colgate-Palmolive Company	CL	74,838	13.3	24.9	198.6	New York Stock Exchange
Coty Inc.	CO3A.DE	5,592	2.0	556.8	1.9	Frankfurt Stock Exchange
Colgate-Palmolive (India) Limited	COLPAL.BO	7,785	32.4	46.2	39.9	Bombay Stock Exchange
Colgate-Palmolive Company	CPA.DE	74,691	13.2	24.5	195.9	Frankfurt Stock Exchange
Coty Inc.	COTY	4,436	0.9	-10.4	1.1	New York Stock Exchange
Church & Dwight Co., Inc.	CHD	24,152	21.3	40.9	0.0	New York Stock Exchange
Colgate-Palmolive (India) Limited	COLPAL.NS	7,754	32.4	46.2	39.9	National Stock Exchange of India
The Clorox Company	CLX	15,352	8.9	21.7	557.5	New York Stock Exchange
Essity AB (publ)	ESSITY-A.ST	19,698	7.2	14.4	2.3	Stockholm Stock Exchange
DSM-Firmenich AG	DSFIR.AS	28,190	27.2	-341.2	1.1	Amsterdam
Essity AB (publ)	ESSITY-B.ST	19,514	7.2	14.4	2.3	Stockholm Stock Exchange
Duni AB (publ)	DUNI.ST	468	8.1	18.3	1.3	Stockholm Stock Exchange
Cupid Limited	CUPID.BO	344	50.0	69.5	8.3	Bombay Stock Exchange
e.l.f. Beauty, Inc.	ELF	7,284	45.5	39.3	9.2	New York Stock Exchange
Dabur India Limited	DABUR.BO	10,206	30.9	48.0	7.9	Bombay Stock Exchange
Dabur India Limited	DABUR.NS	10,177	30.9	48.0	7.9	National Stock Exchange of India
European Wax Center, Inc.	EWCZ	247	4.8	25.5	3.4	NASDAQ Global Select
Do Day Dream Public Company Limited	DDD.BK	62	32.3	80.8	0.4	Thailand
Edgewell Personal Care Company	EPC	1,165	-0.7	13.5	0.8	New York Stock Exchange
The Estée Lauder Companies Inc.	EL	31,947	154.4	-31.9	6.4	New York Stock Exchange
Emami Limited	EMAMILTD.NS	2,875	23.6	30.6	9.1	National Stock Exchange of India
Emami Limited	EMAMILTD.BO	2,883	23.6	30.6	9.1	Bombay Stock Exchange
Cupid Limited	CUPID.NS	344	50.0	69.5	8.3	National Stock Exchange of India
Galderma Group N	GALD.SW	35,307	19.2	177.9	3.4	Swiss Exchange
Gillette India Limited	GILLETTE.BO	4,092	42.8	63.9	33.3	Bombay Stock Exchange
Godrej Consumer Products Limited	GODREJCP.NS	14,100	36.8	65.5	10.1	National Stock Exchange of India
Gillette India Limited	GILLETTE.NS	4,093	42.8	63.9	33.3	National Stock Exchange of India
Godrej Consumer Products Limited	GODREJCP.BO	14,105	36.8	65.5	10.1	Bombay Stock Exchange
Henkel AG & Co. KGaA	HEN3.DE	30,867	6.7	15.7	1.3	Frankfurt Stock Exchange
Henkel AG & Co. KGaA	HEN.DE	31,424	6.7	15.7	1.3	Frankfurt Stock Exchange
Interparfums SA	ITP.PA	3,326	14.2	19.7	3.7	Paris
Intercos S.p.A.	ICOS.MI	1,517	10.1	25.4	2.6	Milan
Jyothy Labs Limited	JYOTHYLAB.BO	1,472	22.5	32.2	5.8	Bombay Stock Exchange
Honasa Consumer Limited	HONASA.BO	1,125	88.1	139.0	8.6	Bombay Stock Exchange
Hindustan Unilever Limited	HINDUNILVR.NS	63,732	33.5	50.5	10.9	National Stock Exchange of India
Helen of Troy Limited	HELE	765	-1.6	5.2	0.4	NASDAQ Global Select
Hindustan Unilever Limited	HINDUNILVR.BO	63,715	33.5	50.5	10.9	Bombay Stock Exchange
Henkel AG & Co. KGaA	HEN3.F	31,766	6.7	15.7	1.3	Frankfurt Stock Exchange
Inter Parfums, Inc.	IPAR	4,388	14.4	18.3	5.4	NASDAQ Global Select
Hims & Hers Health, Inc.	HIMS	10,207	71.6	58.0	17.4	New York Stock Exchange
Honasa Consumer Limited	HONASA.NS	1,137	88.1	139.0	8.6	National Stock Exchange of India
Jyothy Labs Limited	JYOTHYLAB.NS	1,473	22.5	32.2	5.8	National Stock Exchange of India
McBride plc	MCB.L	356	1.7	6.6	3.3	London Stock Exchange
Lyko Group AB (publ)	LYKO-A.ST	213	2.5	41.7	3.8	Stockholm Stock Exchange
LILA KAGIT	LILAK.IS	343	6.8	12.0	1.1	Istanbul Stock Exchange
Karmarts Public Company Limited	KAMART.BK	318	9.7	13.4	2.7	Thailand
Marico Limited	MARICO.BO	10,802	40.0	56.1	23.0	Bombay Stock Exchange
Kaya Limited	KAYA.BO	68	9.2	-17.6	-3.8	Bombay Stock Exchange
Leifheit Aktiengesellschaft	LEI.DE	178	9.0	18.7	1.5	Frankfurt Stock Exchange
Jacques Bogart S.A.	JBOG.PA	86	-0.6	12.2	0.9	Paris
Kimberly-Clark Corporation	KMB	43,945	9.3	17.5	39.2	New York Stock Exchange
Marico Limited	MARICO.NS	10,801	40.0	56.1	23.0	National Stock Exchange of India
Kimberly-Clark Corporation	KMY.DE	43,743	9.3	17.4	39.1	Frankfurt Stock Exchange
Kaya Limited	KAYA.NS	68	9.2	-17.6	-3.8	National Stock Exchange of India
KP Tissue Inc.	KPT.TO	68	0.7	38.2	1.3	Toronto Stock Exchange
L'Oréal S.A.	LOR.DE	234,965	19.7	30.4	5.9	Frankfurt Stock Exchange
Kimberly-Clark de México, S. A. B. de C. V.	KIMBERA.MX	5,514	5.9	13.7	39.4	Mexico
Rojukiss International Public Company Limited	KISS.BK	60	9.2	11.4	1.8	Thailand
Natura &Co Holding S.A.	NTCO3.SA	2,723	6.4	-2.2	1.3	São Paulo
Newell Brands Inc.	NWL	2,489	-9.8	-8.9	0.8	NASDAQ Global Select
Nu Skin Enterprises, Inc.	NUS	437	6.2	-10.0	0.5	New York Stock Exchange
Neo Corporate PCL	NEO.BK	239	3.1	7.5	1.5	Thailand
PZ Cussons Plc	PZC.L	425	5.1	-47.0	1.2	London Stock Exchange
Ontex Group NV	ONTEX.BR	665	3.5	22.4	0.6	Brussels
L'Oréal S.A.	OR.PA	240,609	19.7	30.4	5.9	Paris
The Procter & Gamble Company	PRG.DE	377,982	14.8	24.2	7.2	Frankfurt Stock Exchange
The Procter & Gamble Company	PG	377,682	15.0	24.3	7.2	New York Stock Exchange
Procter & Gamble Hygiene and Health Care Limited	PGHH.NS	5,064	42.8	61.1	59.5	National Stock Exchange of India
Papoutsanis S.A.	PAP.AT	87	3.7	13.3	2.4	Athens
Procter & Gamble Hygiene and Health Care Limited	PGHH.BO	5,062	42.8	61.1	59.5	Bombay Stock Exchange
Reckitt Benckiser Group plc	RKT.L	46,533	5.6	24.3	5.2	London Stock Exchange
Gr. Sarantis S.A.	SAR.AT	910	9.4	17.8	2.2	Athens
S H Kelkar and Company Limited	SHK.NS	379	10.3	46.3	2.7	National Stock Exchange of India
Suominen Oyj	SUY1V.HE	132	3.7	-17.4	1.0	Helsinki
PT. Mandom Indonesia Tbk	TCID.JK	58	-236.3	-12.3	0.5	Jakarta Stock Exchange
SentinelOne, Inc.	S&J.BK	4,535	5.7	9.6	0.9	Thailand
Spectrum Brands Holdings, Inc.	SPB	1,410	2.9	23.1	0.7	New York Stock Exchange
The Beauty Health Company	SKIN	265	-6.0	-6.2	5.2	NASDAQ Capital Market
Unilever PLC	UNVB.DE	150,930	9.2	23.0	6.6	Frankfurt Stock Exchange
Unilever PLC	UNA.AS	151,162	9.2	23.1	6.7	Amsterdam
Unilever PLC	ULVR.L	150,660	8.7	23.3	6.7	London Stock Exchange
Warpaint London PLC	W7L.L	472	14.1	19.3	4.8	London Stock Exchange
PT Victoria Care Indonesia Tbk	VICI.JK	267	17.1	25.9	4.1	Jakarta Stock Exchange
Unilever PLC	UL	150,831	8.3	23.3	6.7	New York Stock Exchange
Thai Nippon Rubber Industry Public Co., Ltd.	TNR.BK	65	2.3	3.9	1.6	Thailand
PT Uni-Charm Indonesia Tbk	UCID.JK	128	7.5	8.7	0.4	Jakarta Stock Exchange
PT Unilever Indonesia Tbk	UNVR.JK	3,725	12.0	17.6	16.4	Jakarta Stock Exchange
Zinzino AB (publ)	ZZ-B.ST	942	36.2	46.8	20.5	Stockholm Stock Exchange
AS MADARA Cosmetics	MDARA.RG	61	8.2	9.2	2.9	Riga
Euglena Co., Ltd.	2931.T	385	66.9	-17.6	2.4	Tokyo