Logo Spółki BEAUTY GARAGE Inc.


Wartość Wewnętrzna vs. Aktualna cena
Do wyliczenia wartości wewnętrznej spółek stosujemy 4 metody:

Finanse
Rachunek zysków i strat
Bilans
Przepływy pieniężne
Prognozy
Statystyki
Dywidendy
Rekomendacje
Modele wyceny
Wskaźniki
Analiza techniczna

Aktualna cena: 1466.0
Wartość godziwa DCF: -
Monte Carlo (mediana scenariuszy): -
Wycena zdyskontowanych dywidend: -
Wycena porównawcza (wskaźnikowa): 1550.0

Kliknij poniżej aby rozwinąć i zobaczyć szczegóły


Brak wyceny


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

Brak danych DDM

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 10.4 21.5 1.9
BEAUTY GARAGE Inc. 8.4 17.6 2.4
Mediana / BEAUTY GARAGE Inc. 1.2 1.2 0.8
Pozostałe spółki z branży Household & Personal Products
Nazwa firmy Symbol Kapitalizacja (mln $) EV/EBITDA P/E P/B Giełda
Earth Corporation 4985.T 716 7.3 21.6 1.5 Tokyo
Blue Moon Group Holdings Limited 6993.HK 2,132 -24.0 -28.4 1.9 HKSE
Colgate-Palmolive Company CL 63,040 15.0 22.3 75.9 New York Stock Exchange
Natura &Co Holding S.A. NTCO3.SA 2,798 13.7 -2.1 1.0 São Paulo
The Procter & Gamble Company PG 342,822 15.0 21.5 6.8 New York Stock Exchange
Unilever PLC UL 146,842 18.0 33.7 7.2 New York Stock Exchange
KNH Enterprise Co., Ltd. 9919.TW 106 -128.1 -10.8 1.4 Taiwan
Pola Orbis Holdings Inc. 4927.T 1,905 13.8 46.2 1.8 Tokyo
Gillette India Limited GILLETTE.NS 3,076 32.1 49.3 24.3 National Stock Exchange of India
Beiersdorf Aktiengesellschaft BEI.DE 23,633 16.8 34.1 2.4 Frankfurt Stock Exchange
Essity AB (publ) ESSITY-B.ST 19,268 8.4 14.6 2.1 Stockholm Stock Exchange
Mandom Corporation 4917.T 733 14.6 56.2 1.7 Tokyo
PT Victoria Care Indonesia Tbk VICI.JK 332 20.7 30.2 4.5 Jakarta Stock Exchange
Kao Corporation 4452.T 18,695 11.5 25.7 2.8 Tokyo
Thai Nippon Rubber Industry Public Co., Ltd. TNR.BK 56 6.7 9.9 1.4 Thailand
Spectrum Brands Holdings, Inc. SPB 1,417 9.6 20.3 0.8 New York Stock Exchange
Hengan International Group Company Limited 1044.HK 4,322 8.4 12.8 1.4 HKSE
Kaya Limited KAYA.NS 58 23.2 -14.0 -3.7 National Stock Exchange of India
Kimberly-Clark de México, S. A. B. de C. V. KIMBERA.MX 6,259 8.4 15.7 28.1 Mexico
Ming Fai International Holdings Limited 3828.HK 85 1.3 4.7 0.5 HKSE
Henan Rebecca Hair Products Co., Ltd. 600439.SS 467 -300.8 -29.8 1.3 Shanghai
Kolmar Korea Holdings Co., Ltd. 024720.KS 236 5.9 16.2 1.9 KSE
Kenvue Inc. KVUE 32,523 14.6 23.2 3.1 New York Stock Exchange
The Clorox Company CLX 12,829 12.1 16.7 -601.7 New York Stock Exchange
Hangzhou Coco Healthcare Products Co.,Ltd. 301009.SZ 474 78.9 101.2 2.7 Shenzhen
Essity AB (publ) ESSITY-A.ST 19,253 8.4 14.6 2.1 Stockholm Stock Exchange
Karmarts Public Company Limited KAMART.BK 348 12.4 16.5 3.2 Thailand
TRANSACTION CO.,Ltd. 7818.T 197 4.2 15.5 3.2 Tokyo
PT. Mandom Indonesia Tbk TCID.JK 72 41.2 -36.6 0.7 Jakarta Stock Exchange
Shanghai Jahwa United Co., Ltd. 600315.SS 2,157 309.9 -19.5 2.3 Shanghai
Nu Skin Enterprises, Inc. NUS 495 2.9 4.5 0.6 New York Stock Exchange
Kimberly-Clark Corporation KMB 35,220 12.9 18.4 27.2 New York Stock Exchange
Helen of Troy Limited HELE 471 96.7 -0.7 0.5 NASDAQ Global Select
KOSÉ Corporation 4922.T 1,934 7.3 50.2 1.1 Tokyo
Noevir Holdings Co., Ltd. 4928.T 1,021 12.2 20.8 3.2 Tokyo
Acme United Corporation ACU 145 8.8 17.3 1,215.2 American Stock Exchange
The Beauty Health Company SKIN 203 18.5 -16.0 2.9 NASDAQ Capital Market
Liuzhou Liangmianzhen Co., Ltd. 600249.SS 485 19.8 43.6 1.6 Shanghai
Henkel AG & Co. KGaA HEN.DE 31,683 8.3 14.0 1.5 Frankfurt Stock Exchange
Dabur India Limited DABUR.BO 10,030 37.4 50.7 8.4 Bombay Stock Exchange
Unicharm Corporation 8113.T 10,269 7.6 19.1 2.1 Tokyo
Kobayashi Pharmaceutical Co., Ltd. 4967.T 2,517 11.7 32.9 1.9 Tokyo
Hindustan Unilever Limited HINDUNILVR.NS 64,444 35.9 53.2 11.9 National Stock Exchange of India
Hankook Cosmetics Co., Ltd. 123690.KS 109 10.3 37.4 4.5 KSE
Godrej Consumer Products Limited GODREJCP.NS 12,892 40.9 64.3 9.6 National Stock Exchange of India
Hindustan Unilever Limited HINDUNILVR.BO 64,393 35.9 53.2 11.9 Bombay Stock Exchange
Lion Corporation 4912.T 2,886 8.2 21.9 1.5 Tokyo
Cosmax BTI, Inc. 044820.KS 90 6.3 8.2 0.5 KSE
Shanghai Flyco Electrical Appliance Co., Ltd. 603868.SS 2,136 26.1 32.6 4.8 Shanghai
Qingdao Kingking Applied Chemistry Co., Ltd. 002094.SZ 696 53.0 135.3 3.3 Shenzhen
PT Uni-Charm Indonesia Tbk UCID.JK 108 0.8 20.0 0.3 Jakarta Stock Exchange
Bajaj Consumer Care Limited BAJAJCON.NS 417 23.5 29.0 4.9 National Stock Exchange of India
L'Oréal S.A. OR.PA 237,103 18.5 32.8 6.4 Paris
Société BIC SA BB.PA 2,369 5.7 11.6 1.2 Paris
PZ Cussons Plc PZC.L 431 8.9 -57.8 1.5 London Stock Exchange
Henkel AG & Co. KGaA HEN3.DE 33,900 8.3 14.0 1.5 Frankfurt Stock Exchange
Gillette India Limited GILLETTE.BO 3,095 32.1 49.3 24.3 Bombay Stock Exchange
Jyothy Labs Limited JYOTHYLAB.BO 1,200 22.2 31.6 7.7 Bombay Stock Exchange
Colgate-Palmolive Company 0P59.L 63,007 15.0 22.3 75.9 London Stock Exchange
AXXZIA Inc. 4936.T 60 8.4 27.3 1.3 Tokyo
BCL Industries Limited BCLIND.NS 107 4.5 9.3 1.2 National Stock Exchange of India
Aekyung Industrial Co., Ltd. 018250.KS 237 6.5 10.9 0.9 KSE
Dabur India Limited DABUR.NS 10,031 37.4 50.7 8.4 National Stock Exchange of India
Saudi Paper Manufacturing Company 2300.SR 560 16.5 37.9 3.8 Saudi
Colgate-Palmolive (India) Limited COLPAL.BO 6,471 30.0 44.5 37.3 Bombay Stock Exchange
Hankook Cosmetics Manufacturing Co., Ltd 003350.KS 123 4.1 7.4 2.2 KSE
Edgewell Personal Care Company EPC 817 8.3 13.2 0.5 New York Stock Exchange
NeoPharm CO., LTD. 092730.KQ 209 6.1 12.1 1.7 KOSDAQ
Emami Limited EMAMILTD.BO 2,507 23.2 30.7 7.9 Bombay Stock Exchange
SHOBIDO Corporation 7819.T 74 7.3 12.4 1.6 Tokyo
Procter & Gamble Hygiene and Health Care Limited PGHH.BO 4,579 34.5 50.1 44.5 Bombay Stock Exchange
Dr. Wu Skincare Co., Ltd. 6523.TWO 175 10.8 14.5 3.9 Taipei Exchange
Able C&C Co., Ltd. 078520.KS 170 4.7 16.5 2.7 KSE
Kwung's Holdings Limited 1925.HK 65 4.4 5.1 0.8 HKSE
San Neng Group Holdings Co., Ltd. 6671.TW 70 6.5 14.2 1.4 Taiwan
McBride plc MCB.L 280 4.2 6.7 2.3 London Stock Exchange
Unilever PLC UNVB.DE 146,045 18.0 33.7 7.2 Frankfurt Stock Exchange
Interparfums SA ITP.PA 2,643 9.6 15.4 3.0 Paris
Reckitt Benckiser Group plc RKT.L 53,437 23.5 52.2 6.3 London Stock Exchange
Unilever PLC UNA.AS 145,930 18.0 33.7 7.2 Amsterdam
DSM-Firmenich AG DSFIR.AS 20,938 9.6 26.0 0.9 Amsterdam
The Procter & Gamble Company PRG.DE 343,106 15.0 21.5 6.8 Frankfurt Stock Exchange
Intercos S.p.A. ICOS.MI 1,304 10.2 23.4 2.4 Milan
Unilever PLC ULVR.L 145,579 18.0 33.7 7.2 London Stock Exchange
Yuen Foong Yu Consumer Products Co., Ltd. 6790.TW 333 7.8 14.6 2.0 Taiwan
Coty Inc. CO3A.DE 5,530 22.8 -7.9 0.8 Frankfurt Stock Exchange
Mingchen Health Co.,Ltd. 002919.SZ 873 144,745.6 216.0 7.1 Shenzhen
The Clorox Company 0I0J.L 12,917 12.1 16.7 -601.7 London Stock Exchange
Natural Beauty Bio-Technology Limited 0157.HK 129 -56.7 -16.1 2.1 Hong Kong Stock Exchange
Colgate-Palmolive Company CPA.DE 63,209 15.0 22.3 75.9 Frankfurt Stock Exchange
The Estée Lauder Companies Inc. 0JTM.L 37,102 91.2 -36.5 8.7 London Stock Exchange
Reckitt Benckiser Group plc 3RB.DE 53,434 23.5 52.2 6.3 Frankfurt Stock Exchange
Asian Phytoceuticals Public Company Limited APCO.BK 55 20.3 38.9 3.7 Thailand
Chlitina Holding Limited 4137.TW 266 6.8 18.0 1.9 Taiwan
MTG Co., Ltd. 7806.T 1,175 13.0 26.1 3.6 Tokyo
Coty Inc. COTY 3,000 22.8 -7.9 0.8 New York Stock Exchange
Church & Dwight Co., Inc. 0R13.L 20,649 17.0 26.6 4.9 London Stock Exchange
China Overseas Nuoxin International Holdings Limited 0464.HK 135 -20.6 -18.7 -109.4 HKSE
Rojukiss International Public Company Limited KISS.BK 56 7.3 11.9 1.8 Thailand
Coty Inc. 0I4A.L 3,017 22.8 -7.9 0.8 London Stock Exchange
Gr. Sarantis S.A. SAR.AT 957 10.3 15.5 2.1 Athens
Hangzhou Haoyue Personal Care Co., Ltd 605009.SS 980 14.3 14.5 1.5 Shanghai
Marico Limited MARICO.BO 10,295 39.7 55.5 21.7 Bombay Stock Exchange
Proya Cosmetics Co.,Ltd. 603605.SS 3,863 12.1 16.8 4.8 Shanghai
Honasa Consumer Limited HONASA.BO 1,007 41.4 71.4 7.4 Bombay Stock Exchange
Shiny Brands Group Co., Ltd. 6703.TWO 115 9.9 12.8 2.6 Taipei Exchange
Marico Limited MARICO.NS 10,299 39.7 55.5 21.7 National Stock Exchange of India
Kimberly-Clark Corporation KMY.DE 35,498 12.9 18.4 27.2 Frankfurt Stock Exchange
Procter & Gamble Hygiene and Health Care Limited PGHH.NS 4,578 34.5 50.1 44.5 National Stock Exchange of India
The Estée Lauder Companies Inc. EL 36,782 91.2 -36.5 8.7 New York Stock Exchange
Emami Limited EMAMILTD.NS 2,517 23.2 30.7 7.9 National Stock Exchange of India
Papoutsanis S.A. PAP.AT 94 6.9 13.1 2.4 Athens
Hims & Hers Health, Inc. HIMS 8,128 60.2 67.4 15.5 New York Stock Exchange
Almado, Inc. 4932.T 64 17.5 21.9 15.1 Tokyo
HUNAN RESUN Co., Ltd. 001218.SZ 414 20.6 26.6 1.4 Shenzhen
EC Healthcare 2138.HK 90 1.7 -4.3 0.4 HKSE
CB GROUP MANAGEMENT Co., Ltd. 9852.T 112 8.3 8.4 0.7 Tokyo
RUNBEN BIOTECHNOLOGY 603193.SS 1,373 27.8 33.3 4.7 Shanghai
Kimberly-Clark Corporation 0JQZ.L 35,307 12.9 18.4 27.2 London Stock Exchange
BEAUTY GARAGE Inc. 3180.T 118 8.4 17.6 2.4 Tokyo
Newell Brands Inc. NWL 1,576 14.7 -63.7 0.6 NASDAQ Global Select
Inter Parfums, Inc. IPAR 2,633 9.4 11.3 3.1 NASDAQ Global Select
C&S Paper Co.,Ltd 002511.SZ 1,490 17.3 74.4 1.9 Shenzhen
Church & Dwight Co., Inc. CHD 20,507 17.0 26.6 4.9 New York Stock Exchange
Cheerwin Group Limited 6601.HK 389 10.6 13.6 0.9 HKSE
C.I. Medical Co.,Ltd. 3540.T 482 6.3 9.1 2.7 Tokyo
Giant Biogene Holding Co., Ltd. 2367.HK 5,152 10.7 15.2 3.7 HKSE
Warpaint London PLC W7L.L 226 7.1 10.8 2.3 London Stock Exchange
Zinzino AB (publ) ZZ-B.ST 609 15.7 24.7 10.4 Stockholm Stock Exchange
AMOREPACIFIC Group 002795.KS 1,612 1.0 18.2 0.3 KSE
Leifheit Aktiengesellschaft LEI.DE 160 7.3 31.9 1.6 Frankfurt Stock Exchange
Jacques Bogart S.A. JBOG.PA 78 15.4 -6.8 1.0 Paris
AMOREPACIFIC Group 002790.KS 1,451 1.0 18.2 0.3 KSE
Sagami Rubber Industries Co., Ltd. 5194.T 54 9.9 48.9 0.8 Tokyo
Nanjing Sinolife United Company Limited 3332.HK 50 11.1 21.7 0.8 Hong Kong Stock Exchange
Liberta Co.,Ltd. 4935.T 74 140.4 -78.4 9.4 Tokyo
Monalisa Co., Ltd 012690.KS 55 25.7 -138.7 1.0 KSE
AMOREPACIFIC Group 00279K.KS 1,342 1.0 18.2 0.3 KSE
S.T. Corporation 4951.T 205 4.1 9.1 1.0 Tokyo
Cupid Limited CUPID.BO 1,117 124.1 185.4 25.8 Bombay Stock Exchange
Kaya Limited KAYA.BO 57 23.2 -14.0 -3.7 Bombay Stock Exchange
LG H&H Co., Ltd. 051905.KS 2,980 6.0 44.7 0.9 KSE
Pigeon Corporation 7956.T 1,256 9.4 20.5 2.5 Tokyo
European Wax Center, Inc. EWCZ 223 8.5 18.8 2.2 NASDAQ Global Select
Cosmax, Inc. 192820.KS 1,258 9.5 30.4 4.3 KSE
Do Day Dream Public Company Limited DDD.BK 57 11.3 82.4 0.4 Thailand
Colgate-Palmolive (India) Limited COLPAL.NS 6,468 30.0 44.5 37.3 National Stock Exchange of India
Perfect Group Corp., Ltd 603059.SS 422 -109.9 -46.9 3.0 Shanghai
Milbon Co., Ltd. 4919.T 518 10.3 26.2 1.7 Tokyo
PT Unilever Indonesia Tbk UNVR.JK 6,321 21.7 32.4 38.6 Jakarta Stock Exchange
Sanitar Co., Ltd. 1817.TW 90 5.3 10.0 1.4 Taiwan
Suominen Oyj SUY1V.HE 109 26.5 -11.1 0.9 Helsinki
Karex Berhad 5247.KL 187 47.2 3,999.4 1.8 Kuala Lumpur
Kitanotatsujin Corporation 2930.T 121 8.1 16.8 2.4 Tokyo
I-ne CO., LTD. 4933.T 153 5.1 9.5 1.4 Tokyo
Lafang China Co.,Ltd 603630.SS 641 179.6 431.9 2.4 Shanghai
Profit Cultural and Creative Group Co., Ltd. 300640.SZ 339 79.0 173.0 3.0 Shenzhen
Niitaka Co., Ltd. 4465.T 92 3.2 8.3 1.0 Tokyo
Chongqing Baiya Sanitary Products Co., Ltd. 003006.SZ 1,209 23.4 31.2 6.5 Shenzhen
Shanghai Chicmax Cosmetic Co., Ltd. 2145.HK 4,475 38.5 34.8 13.0 HKSE
KP Tissue Inc. KPT.TO 75 1.4 23.3 1.5 Toronto Stock Exchange
Neo Corporate PCL NEO.BK 157 5.3 6.2 1.0 Thailand
It'S Hanbul Co., Ltd. 226320.KS 142 3.1 29.3 0.5 KSE
UNQ Holdings Limited 2177.HK 57 9.6 15.6 0.5 HKSE
Anhui Deli Household Glass Co., Ltd. 002571.SZ 502 -24.5 -15.0 3.4 Shenzhen
Taiyen Biotech Co., Ltd. 1737.TW 202 7.5 18.2 1.0 Taiwan
Cupid Limited CUPID.NS 1,115 124.1 185.4 25.8 National Stock Exchange of India
Kolmar Korea Co., Ltd. 161890.KS 1,048 5.9 16.2 1.9 KSE
Shiseido Company, Limited 4911.T 5,910 12.1 -686.1 1.4 Tokyo
LILA KAGIT LILAK.IS 355 4.5 10.1 1.1 Istanbul Stock Exchange
Ontex Group NV ONTEX.BR 606 7.8 -5.3 0.5 Brussels
Cota Co., Ltd. 4923.T 214 13.5 24.9 3.2 Tokyo
Nan Liu Enterprise Co., Ltd. 6504.TW 101 13.3 -20.7 1.0 Taiwan
Chengdu Rainbow Appliance (Group) Shares Co., Ltd. 003023.SZ 350 16.4 27.6 1.6 Shenzhen
LG H&H Co., Ltd. 051900.KS 2,705 6.0 44.7 0.9 KSE
Amorepacific Corporation 090430.KS 4,925 4.1 66.4 1.8 KSE
Honasa Consumer Limited HONASA.NS 1,007 41.4 71.4 7.4 National Stock Exchange of India
TCI Co., Ltd. 8436.TWO 414 5.2 15.5 1.9 Taipei Exchange
Paltac Corporation 8283.T 1,876 6.3 12.6 1.0 Tokyo
Ya-Man Ltd. 6630.T 287 13.0 62.6 1.7 Tokyo
Amorepacific Corporation 090435.KS 5,612 4.1 66.4 1.8 KSE
Godrej Consumer Products Limited GODREJCP.BO 12,890 40.9 64.3 9.6 Bombay Stock Exchange
Artnature Inc. 7823.T 171 3.8 36.4 1.0 Tokyo
Tianjin Yiyi Hygiene Products Co.,Ltd 001206.SZ 798 15.5 25.5 3.0 Shenzhen
Lyko Group AB (publ) LYKO-A.ST 228 10.6 41.1 4.8 Stockholm Stock Exchange
Duni AB (publ) DUNI.ST 492 9.1 14.3 1.4 Stockholm Stock Exchange
e.l.f. Beauty, Inc. ELF 4,565 23.5 44.5 5.5 New York Stock Exchange
Luo Lih-Fen Holding Co., Ltd. 6666.TW 67 7.8 18.7 1.4 Taiwan
Guangdong Marubi Biotechnology Co., Ltd. 603983.SS 1,937 34.6 40.5 4.2 Shanghai
Farcent Enterprise Co.,Ltd 1730.TW 108 4.9 12.2 1.8 Taiwan
Bajaj Consumer Care Limited BAJAJCON.BO 415 23.5 29.0 4.9 Bombay Stock Exchange
Jourdeness Group Limited 4190.TW 58 5.2 -8.8 1.2 Taiwan
L'Oréal S.A. LOR.DE 230,665 18.5 32.8 6.4 Frankfurt Stock Exchange
Jyothy Labs Limited JYOTHYLAB.NS 1,199 22.2 31.6 7.7 National Stock Exchange of India
S H Kelkar and Company Limited SHK.NS 259 9.6 15.3 1.8 National Stock Exchange of India
Kolmar BNH Co., Ltd. 200130.KQ 255 9.1 26.4 0.9 KOSDAQ
Tonymoly Co., Ltd 214420.KS 144 6.5 12.5 1.8 KSE
Rohto Pharmaceutical Co.,Ltd. 4527.T 3,581 10.4 16.9 2.2 Tokyo
Galderma Group N GALD.SW 48,134 42.5 115.6 4.9 Swiss Exchange
SentinelOne, Inc. S&J.BK 4,273 4.2 7.9 0.9 Thailand
Grove Collaborative Holdings, Inc. GROV 56 -4.5 -2.4 6.3 New York Stock Exchange
Euglena Co., Ltd. 2931.T 356 11.8 -162.2 1.9 Tokyo
Lonkey Industrial Co.,Ltd.Guangzhou 000523.SZ 896 32.6 12.5 3.3 Shenzhen