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	11.0	22.5	1.9
Milbon Co., Ltd.	10.8	17.6	1.7
Mediana / Milbon Co., Ltd.	1.0	1.3	1.1

---

Pozostałe spółki z branży Household & Personal Products

Nazwa firmy	Symbol	Kapitalizacja (mln $)	EV/EBITDA	P/E	P/B	Giełda
Earth Corporation	4985.T	694	7.7	22.1	1.5	Tokyo
Blue Moon Group Holdings Limited	6993.HK	3,064	-40.8	-29.7	2.6	HKSE
Colgate-Palmolive Company	CL	72,743	13.6	25.3	202.1	New York Stock Exchange
Natura &Co Holding S.A.	NTCO3.SA	2,665	5.9	-1.8	1.0	São Paulo
The Procter & Gamble Company	PG	368,257	14.7	23.8	7.1	New York Stock Exchange
Unilever PLC	UL	149,519	7.9	22.6	6.5	New York Stock Exchange
KNH Enterprise Co., Ltd.	9919.TW	119	32.2	-15.4	1.3	Taiwan
Pola Orbis Holdings Inc.	4927.T	1,923	16.1	38.0	1.8	Tokyo
Gillette India Limited	GILLETTE.NS	4,075	44.0	65.6	34.2	National Stock Exchange of India
Grand Hall Enterprise Co., Ltd.	8941.TWO	66	5.4	8.8	2.0	Taipei Exchange
Beiersdorf Aktiengesellschaft	BEI.DE	28,208	14.6	26.7	2.9	Frankfurt Stock Exchange
Mandom Corporation	4917.T	443	16.5	35.2	0.9	Tokyo
Kao Corporation	4452.T	20,702	12.4	26.8	3.0	Tokyo
Thai Nippon Rubber Industry Public Co., Ltd.	TNR.BK	64	2.3	4.4	1.6	Thailand
Spectrum Brands Holdings, Inc.	SPB	1,413	3.3	25.4	0.8	New York Stock Exchange
Hengan International Group Company Limited	1044.HK	3,442	7.1	10.5	1.2	HKSE
Kaya Limited	KAYA.NS	63	9.3	-17.8	-3.8	National Stock Exchange of India
Kimberly-Clark de México, S. A. B. de C. V.	KIMBERA.MX	5,550	5.8	13.5	39.0	Mexico
Ming Fai International Holdings Limited	3828.HK	77	3.9	4.3	0.5	HKSE
Henan Rebecca Hair Products Co., Ltd.	600439.SS	565	1,541.9	-35.1	1.5	Shanghai
Kenvue Inc.	KVUE	41,096	10.9	38.8	4.1	New York Stock Exchange
The Clorox Company	CLX	15,624	9.4	22.5	579.3	New York Stock Exchange
Hangzhou Coco Healthcare Products Co.,Ltd.	301009.SZ	516	85.1	117.7	2.7	Shenzhen
Essity AB (publ)	ESSITY-B.ST	19,028	7.3	14.5	2.3	Stockholm Stock Exchange
Karmarts Public Company Limited	KAMART.BK	313	12.4	17.5	2.8	Thailand
PT. Mandom Indonesia Tbk	TCID.JK	60	-244.7	-13.0	0.5	Jakarta Stock Exchange
Shanghai Jahwa United Co., Ltd.	600315.SS	2,004	-17.7	-16.8	2.1	Shanghai
PT Victoria Care Indonesia Tbk	VICI.JK	263	17.1	25.9	4.1	Jakarta Stock Exchange
Nu Skin Enterprises, Inc.	NUS	457	7.7	-11.9	0.6	New York Stock Exchange
Kimberly-Clark Corporation	KMB	43,115	9.3	17.5	39.1	New York Stock Exchange
KOSÉ Corporation	4922.T	2,272	15.1	57.1	1.2	Tokyo
Acme United Corporation	ACU	162	7.0	16.0	1.5	American Stock Exchange
Kolmar Korea Holdings Co., Ltd.	024720.KS	385	3.7	26.6	0.9	KSE
The Beauty Health Company	SKIN	244	-6.3	-6.3	5.3	NASDAQ Capital Market
Liuzhou Liangmianzhen Co., Ltd.	600249.SS	452	40.6	47.5	1.5	Shanghai
Henkel AG & Co. KGaA	HEN.DE	31,489	6.8	15.9	1.3	Frankfurt Stock Exchange
Essity AB (publ)	ESSITY-A.ST	19,273	7.3	14.5	2.3	Stockholm Stock Exchange
TRANSACTION CO.,Ltd.	7818.T	483	13.0	18.6	3.8	Tokyo
Dabur India Limited	DABUR.BO	10,834	34.3	53.4	8.7	Bombay Stock Exchange
Unicharm Corporation	8113.T	12,267	11.2	20.4	2.4	Tokyo
Kobayashi Pharmaceutical Co., Ltd.	4967.T	2,633	18.6	36.3	1.9	Tokyo
Hindustan Unilever Limited	HINDUNILVR.NS	69,166	36.9	55.6	12.0	National Stock Exchange of India
Hankook Cosmetics Co., Ltd.	123690.KS	107	10.3	36.6	4.5	KSE
Helen of Troy Limited	HELE	520	-1.8	-1.6	0.4	NASDAQ Global Select
Godrej Consumer Products Limited	GODREJCP.NS	15,340	40.0	70.9	10.9	National Stock Exchange of India
Hindustan Unilever Limited	HINDUNILVR.BO	69,161	36.9	55.6	12.0	Bombay Stock Exchange
Lion Corporation	4912.T	2,709	9.0	18.8	1.4	Tokyo
Noevir Holdings Co., Ltd.	4928.T	1,029	14.3	19.0	3.1	Tokyo
Qingdao Kingking Applied Chemistry Co., Ltd.	002094.SZ	931	49.9	195.0	4.5	Shenzhen
PT Uni-Charm Indonesia Tbk	UCID.JK	129	7.4	8.5	0.4	Jakarta Stock Exchange
Bajaj Consumer Care Limited	BAJAJCON.NS	374	21.4	25.9	4.3	National Stock Exchange of India
PZ Cussons Plc	PZC.L	421	5.1	-47.0	1.2	London Stock Exchange
Henkel AG & Co. KGaA	HEN3.DE	31,224	6.8	15.9	1.3	Frankfurt Stock Exchange
L'Oréal S.A.	OR.PA	238,386	20.3	31.3	6.1	Paris
Société BIC SA	BB.PA	2,664	5.8	10.5	1.2	Paris
Jyothy Labs Limited	JYOTHYLAB.BO	1,524	24.7	35.2	6.4	Bombay Stock Exchange
Colgate-Palmolive Company	0P59.L	72,597	13.6	25.1	200.4	London Stock Exchange
AXXZIA Inc.	4936.T	75	22.1	31.8	1.5	Tokyo
BCL Industries Limited	BCLIND.NS	144	3.4	13.0	1.5	National Stock Exchange of India
Aekyung Industrial Co., Ltd.	018250.KS	298	7.7	12.4	1.1	KSE
Dabur India Limited	DABUR.NS	10,909	34.3	53.4	8.7	National Stock Exchange of India
Saudi Paper Manufacturing Company	2300.SR	626	11.0	34.6	4.4	Saudi
Hankook Cosmetics Manufacturing Co., Ltd	003350.KS	175	7.8	9.9	3.0	KSE
Cosmax BTI, Inc.	044820.KS	145	-3.1	12.4	0.8	KSE
NeoPharm CO., LTD.	092730.KQ	173	6.2	10.0	1.4	KOSDAQ
Shanghai Flyco Electrical Appliance Co., Ltd.	603868.SS	2,219	27.0	34.3	4.9	Shanghai
Emami Limited	EMAMILTD.BO	3,013	24.5	31.7	9.5	Bombay Stock Exchange
SHOBIDO Corporation	7819.T	62	6.2	12.7	1.3	Tokyo
Able C&C Co., Ltd.	078520.KS	164	4.8	15.0	2.5	KSE
Kwung's Holdings Limited	1925.HK	64	4.8	3.9	0.9	HKSE
San Neng Group Holdings Co., Ltd.	6671.TW	85	8.7	14.1	1.5	Taiwan
Reckitt Benckiser Group plc	RKT.L	45,950	5.5	24.2	5.1	London Stock Exchange
Interparfums SA	ITP.PA	3,295	14.6	18.5	3.4	Paris
McBride plc	MCB.L	367	1.9	7.1	3.5	London Stock Exchange
DSM-Firmenich AG	DSFIR.AS	27,768	25.3	-320.8	1.1	Amsterdam
Unilever PLC	UNVB.DE	148,905	8.8	22.3	6.4	Frankfurt Stock Exchange
Unilever PLC	UNA.AS	148,847	10.0	0.3	0.1	Amsterdam
The Procter & Gamble Company	PRG.DE	367,527	14.5	23.7	7.0	Frankfurt Stock Exchange
Gillette India Limited	GILLETTE.BO	4,085	44.0	65.6	34.2	Bombay Stock Exchange
Yuen Foong Yu Consumer Products Co., Ltd.	6790.TW	399	8.0	16.5	1.9	Taiwan
Coty Inc.	CO3A.DE	5,541	2.0	560.2	1.9	Frankfurt Stock Exchange
The Clorox Company	0I0J.L	15,595	9.4	22.5	579.3	London Stock Exchange
Colgate-Palmolive (India) Limited	COLPAL.BO	7,548	31.6	45.0	38.8	Bombay Stock Exchange
Colgate-Palmolive Company	CPA.DE	72,911	13.6	25.1	200.5	Frankfurt Stock Exchange
The Estée Lauder Companies Inc.	0JTM.L	32,533	191.7	-37.7	7.6	London Stock Exchange
Edgewell Personal Care Company	EPC	1,276	-0.1	15.4	0.9	New York Stock Exchange
Reckitt Benckiser Group plc	3RB.DE	46,065	5.6	30.7	5.2	Frankfurt Stock Exchange
Chlitina Holding Limited	4137.TW	288	9.9	18.4	1.5	Taiwan
Procter & Gamble Hygiene and Health Care Limited	PGHH.BO	4,968	41.9	59.7	58.1	Bombay Stock Exchange
Dr. Wu Skincare Co., Ltd.	6523.TWO	204	10.6	12.7	3.9	Taipei Exchange
Coty Inc.	COTY	4,440	2.0	-11.2	1.2	New York Stock Exchange
Church & Dwight Co., Inc.	0R13.L	24,083	21.8	41.8	0.0	London Stock Exchange
Rojukiss International Public Company Limited	KISS.BK	63	10.3	12.3	1.9	Thailand
Coty Inc.	0I4A.L	4,439	2.0	-11.2	1.2	London Stock Exchange
Gr. Sarantis S.A.	SAR.AT	952	9.4	18.8	2.3	Athens
Intercos S.p.A.	ICOS.MI	1,431	9.9	25.0	2.6	Milan
Unilever PLC	ULVR.L	148,492	8.4	22.5	6.5	London Stock Exchange
Hangzhou Haoyue Personal Care Co., Ltd	605009.SS	1,187	18.3	15.8	1.8	Shanghai
Marico Limited	MARICO.BO	10,969	41.1	57.7	23.6	Bombay Stock Exchange
Proya Cosmetics Co.,Ltd.	603605.SS	4,531	17.8	19.9	5.6	Shanghai
Honasa Consumer Limited	HONASA.BO	1,120	83.3	131.3	8.1	Bombay Stock Exchange
Mingchen Health Co.,Ltd.	002919.SZ	609	329.5	284.5	5.0	Shenzhen
Marico Limited	MARICO.NS	10,976	41.1	57.7	23.6	National Stock Exchange of India
Kimberly-Clark Corporation	KMY.DE	44,046	9.3	17.5	39.1	Frankfurt Stock Exchange
Procter & Gamble Hygiene and Health Care Limited	PGHH.NS	4,969	41.9	59.7	58.1	National Stock Exchange of India
Henkel AG & Co. KGaA	HEN3.F	31,858	6.8	15.9	1.3	Frankfurt Stock Exchange
The Estée Lauder Companies Inc.	EL	32,908	191.7	-37.7	7.6	New York Stock Exchange
Emami Limited	EMAMILTD.NS	3,011	24.5	31.7	9.5	National Stock Exchange of India
Papoutsanis S.A.	PAP.AT	96	4.1	14.3	2.6	Athens
Asian Phytoceuticals Public Company Limited	APCO.BK	59	23.5	39.9	3.6	Thailand
Almado, Inc.	4932.T	66	9.6	15.1	5.2	Tokyo
MTG Co., Ltd.	7806.T	1,089	15.5	27.0	3.4	Tokyo
HUNAN RESUN Co., Ltd.	001218.SZ	321	21.3	22.6	1.1	Shenzhen
EC Healthcare	2138.HK	88	-0.2	-58.7	0.3	HKSE
RUNBEN BIOTECHNOLOGY	603193.SS	1,643	32.2	38.1	5.5	Shanghai
Kimberly-Clark Corporation	0JQZ.L	43,332	8.9	17.5	39.2	London Stock Exchange
Shiny Brands Group Co., Ltd.	6703.TWO	129	11.1	14.7	3.4	Taipei Exchange
Mikobeaute International Co., Ltd.	6574.TWO	58	8.6	14.6	2.6	Taipei Exchange
Inter Parfums, Inc.	IPAR	4,361	14.7	18.6	5.5	NASDAQ Global Select
Hims & Hers Health, Inc.	HIMS	10,460	79.9	65.0	19.4	New York Stock Exchange
Church & Dwight Co., Inc.	CHD	24,211	21.8	41.8	0.0	New York Stock Exchange
CB GROUP MANAGEMENT Co., Ltd.	9852.T	118	1.8	6.1	0.7	Tokyo
BEAUTY GARAGE Inc.	3180.T	146	12.6	22.6	3.0	Tokyo
Newell Brands Inc.	NWL	2,437	-9.0	-10.0	0.9	NASDAQ Global Select
Jacques Bogart S.A.	JBOG.PA	85	-3.8	-134.0	0.7	Paris
Liberta Co.,Ltd.	4935.T	95	45.4	-2,495.5	10.2	Tokyo
C&S Paper Co.,Ltd	002511.SZ	1,261	38.1	194.4	1.7	Shenzhen
AMOREPACIFIC Group	00279K.KS	1,828	1.2	9.2	0.8	KSE
Cheerwin Group Limited	6601.HK	440	22.1	15.5	1.1	HKSE
C.I. Medical Co.,Ltd.	3540.T	330	7.3	6.6	1.8	Tokyo
Giant Biogene Holding Co., Ltd.	2367.HK	7,728	25.6	25.3	7.3	HKSE
Zinzino AB (publ)	ZZ-B.ST	1,058	37.8	51.9	20.7	Stockholm Stock Exchange
Warpaint London PLC	W7L.L	464	13.8	18.9	4.7	London Stock Exchange
AMOREPACIFIC Group	002795.KS	1,810	1.2	9.2	0.8	KSE
Leifheit Aktiengesellschaft	LEI.DE	180	9.3	19.4	1.6	Frankfurt Stock Exchange
Pigeon Corporation	7956.T	1,390	12.9	23.4	2.7	Tokyo
AMOREPACIFIC Group	002790.KS	1,819	1.2	9.2	0.8	KSE
Sagami Rubber Industries Co., Ltd.	5194.T	71	7.8	26.6	1.0	Tokyo
Cosmax, Inc.	192820.KS	2,019	7.9	37.3	6.4	KSE
Monalisa Co., Ltd	012690.KS	72	31.9	-634.2	1.4	KSE
S.T. Corporation	4951.T	226	8.3	10.2	1.0	Tokyo
Sanitar Co., Ltd.	1817.TW	98	6.3	9.7	1.2	Taiwan
Suominen Oyj	SUY1V.HE	128	3.5	-17.0	1.0	Helsinki
Cupid Limited	CUPID.BO	361	57.1	79.5	9.5	Bombay Stock Exchange
Kaya Limited	KAYA.BO	62	9.3	-17.8	-3.8	Bombay Stock Exchange
Karex Berhad	5247.KL	174	15.6	47.7	1.5	Kuala Lumpur
LG H&H Co., Ltd.	051905.KS	3,752	13.1	33.1	1.1	KSE
Kitanotatsujin Corporation	2930.T	141	14.3	17.3	2.7	Tokyo
European Wax Center, Inc.	EWCZ	236	4.6	24.8	3.3	NASDAQ Global Select
Do Day Dream Public Company Limited	DDD.BK	59	29.2	52.7	0.4	Thailand
Niitaka Co., Ltd.	4465.T	85	5.8	6.9	0.9	Tokyo
Shanghai Chicmax Cosmetic Co., Ltd.	2145.HK	4,181	40.2	38.4	13.7	HKSE
UNQ Holdings Limited	2177.HK	56	21.3	10.8	0.6	HKSE
Colgate-Palmolive (India) Limited	COLPAL.NS	7,548	31.6	45.0	38.8	National Stock Exchange of India
Perfect Group Corp., Ltd	603059.SS	369	-157.2	-32.5	2.7	Shanghai
Milbon Co., Ltd.	4919.T	538	10.8	17.6	1.7	Tokyo
PT Unilever Indonesia Tbk	UNVR.JK	3,705	13.0	19.0	17.8	Jakarta Stock Exchange
Taiyen Biotech Co., Ltd.	1737.TW	224	11.6	17.8	1.0	Taiwan
LILA KAGIT	LILAK.IS	336	7.6	13.6	1.1	Istanbul Stock Exchange
Nan Liu Enterprise Co., Ltd.	6504.TW	150	0.1	60.7	1.2	Taiwan
Chengdu Rainbow Appliance (Group) Shares Co., Ltd.	003023.SZ	294	23.7	20.4	1.3	Shenzhen
I-ne CO., LTD.	4933.T	200	5.0	10.2	1.8	Tokyo
Lafang China Co.,Ltd	603630.SS	637	191.8	168.7	2.3	Shanghai
Profit Cultural and Creative Group Co., Ltd.	300640.SZ	282	54.5	178.3	2.5	Shenzhen
Chongqing Baiya Sanitary Products Co., Ltd.	003006.SZ	1,563	29.8	36.0	7.2	Shenzhen
Amorepacific Corporation	090430.KS	5,966	4.1	14.7	1.7	KSE
KP Tissue Inc.	KPT.TO	64	0.7	36.0	1.3	Toronto Stock Exchange
Honasa Consumer Limited	HONASA.NS	1,118	83.3	131.3	8.1	National Stock Exchange of India
Neo Corporate PCL	NEO.BK	232	3.0	7.4	1.4	Thailand
It'S Hanbul Co., Ltd.	226320.KS	181	5.1	24.9	0.7	KSE
Anhui Deli Household Glass Co., Ltd.	002571.SZ	334	-11.7	-11.5	2.3	Shenzhen
Ya-Man Ltd.	6630.T	312	45.5	126.5	1.7	Tokyo
Cupid Limited	CUPID.NS	364	57.1	79.5	9.5	National Stock Exchange of India
Kolmar Korea Co., Ltd.	161890.KS	1,807	3.5	25.8	3.2	KSE
Shiseido Company, Limited	4911.T	7,078	7.5	-271.3	1.7	Tokyo
Tianjin Yiyi Hygiene Products Co.,Ltd	001206.SZ	557	12.3	17.9	2.2	Shenzhen
Ontex Group NV	ONTEX.BR	693	3.6	22.9	0.6	Brussels
Lyko Group AB (publ)	LYKO-A.ST	219	3.5	48.8	4.5	Stockholm Stock Exchange
Duni AB (publ)	DUNI.ST	449	7.9	17.7	1.3	Stockholm Stock Exchange
Cota Co., Ltd.	4923.T	275	20.8	31.2	3.6	Tokyo
e.l.f. Beauty, Inc.	ELF	6,248	41.3	35.7	8.4	New York Stock Exchange
Luo Lih-Fen Holding Co., Ltd.	6666.TW	73	14.5	22.5	1.2	Taiwan
LG H&H Co., Ltd.	051900.KS	3,657	13.1	33.1	1.1	KSE
Guangdong Marubi Biotechnology Co., Ltd.	603983.SS	2,292	39.8	44.3	4.6	Shanghai
TCI Co., Ltd.	8436.TWO	482	9.4	16.4	2.0	Taipei Exchange
L'Oréal S.A.	LOR.DE	233,575	20.3	31.3	6.1	Frankfurt Stock Exchange
Premier Anti-Aging Co., Ltd.	4934.T	53	7.7	10.0	1.2	Tokyo
Paltac Corporation	8283.T	1,735	8.9	11.2	0.9	Tokyo
Jyothy Labs Limited	JYOTHYLAB.NS	1,526	24.7	35.2	6.4	National Stock Exchange of India
S H Kelkar and Company Limited	SHK.NS	370	9.4	43.1	2.5	National Stock Exchange of India
Amorepacific Corporation	090435.KS	6,327	4.1	14.7	1.7	KSE
Godrej Consumer Products Limited	GODREJCP.BO	15,304	40.0	70.9	10.9	Bombay Stock Exchange
Artnature Inc.	7823.T	166	15.9	29.9	0.9	Tokyo
Tonymoly Co., Ltd	214420.KS	194	5.1	15.8	2.4	KSE
Rohto Pharmaceutical Co.,Ltd.	4527.T	3,150	9.7	15.2	1.8	Tokyo
Innovative Pharmaceutical Biotech Limited	0399.HK	60	60.8	75.0	-1.9	HKSE
Farcent Enterprise Co.,Ltd	1730.TW	115	10.3	11.9	1.6	Taiwan
Bajaj Consumer Care Limited	BAJAJCON.BO	375	21.4	25.9	4.3	Bombay Stock Exchange
Jourdeness Group Limited	4190.TW	72	-0.3	-9.3	1.2	Taiwan
Kolmar BNH Co., Ltd.	200130.KQ	310	4.9	24.1	1.1	KOSDAQ
Lonkey Industrial Co.,Ltd.Guangzhou	000523.SZ	844	29.9	12.0	3.2	Shenzhen
AS MADARA Cosmetics	MDARA.RG	57	8.0	8.9	2.8	Riga
Galderma Group N	GALD.SW	37,057	21.8	200.3	3.8	Swiss Exchange
SentinelOne, Inc.	S&J.BK	4,385	5.8	9.8	0.9	Thailand
Grove Collaborative Holdings, Inc.	GROV	59	-6.4	-2.0	4.1	New York Stock Exchange
Euglena Co., Ltd.	2931.T	384	65.5	-17.3	2.4	Tokyo