Logo Spółki Kenvue 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: 16.92
Wartość godziwa DCF: -
Monte Carlo (mediana scenariuszy): -
Wycena zdyskontowanych dywidend: -
Wycena porównawcza (wskaźnikowa): 12.8

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 10.8 21.5 1.9
Kenvue Inc. 14.6 23.2 3.1
Mediana / Kenvue Inc. 0.7 0.9 0.6
Pozostałe spółki z branży Household & Personal Products
Nazwa firmy Symbol Kapitalizacja (mln $) EV/EBITDA P/E P/B Giełda
Earth Corporation 4985.T 706 7.4 21.9 1.5 Tokyo
Blue Moon Group Holdings Limited 6993.HK 2,109 -24.1 -28.5 2.0 HKSE
Colgate-Palmolive Company CL 62,854 15.0 22.3 75.9 New York Stock Exchange
Natura &Co Holding S.A. NTCO3.SA 2,718 13.7 -2.1 1.0 São Paulo
The Procter & Gamble Company PG 336,116 15.0 21.5 6.8 New York Stock Exchange
Unilever PLC UL 147,102 18.1 34.1 7.3 New York Stock Exchange
KNH Enterprise Co., Ltd. 9919.TW 105 -128.1 -10.8 1.4 Taiwan
Pola Orbis Holdings Inc. 4927.T 1,896 13.7 46.0 1.8 Tokyo
Gillette India Limited GILLETTE.NS 3,023 31.6 48.5 24.0 National Stock Exchange of India
Beiersdorf Aktiengesellschaft BEI.DE 23,406 16.8 34.1 2.4 Frankfurt Stock Exchange
Essity AB (publ) ESSITY-B.ST 19,241 8.4 14.6 2.2 Stockholm Stock Exchange
Mandom Corporation 4917.T 731 14.6 56.2 1.7 Tokyo
PT Victoria Care Indonesia Tbk VICI.JK 296 21.2 31.0 4.7 Jakarta Stock Exchange
Kao Corporation 4452.T 18,472 11.4 25.5 2.8 Tokyo
Thai Nippon Rubber Industry Public Co., Ltd. TNR.BK 56 6.8 10.0 1.4 Thailand
Spectrum Brands Holdings, Inc. SPB 1,386 9.6 20.3 0.8 New York Stock Exchange
Hengan International Group Company Limited 1044.HK 4,324 8.7 13.2 1.4 HKSE
Kaya Limited KAYA.NS 56 23.0 -13.3 -3.6 National Stock Exchange of India
Kimberly-Clark de México, S. A. B. de C. V. KIMBERA.MX 6,313 8.4 15.6 27.9 Mexico
Ming Fai International Holdings Limited 3828.HK 86 1.3 4.7 0.5 HKSE
Henan Rebecca Hair Products Co., Ltd. 600439.SS 471 -216.1 -28.7 1.3 Shanghai
Kolmar Korea Holdings Co., Ltd. 024720.KS 238 5.9 15.9 1.9 KSE
Kenvue Inc. KVUE 32,475 14.6 23.2 3.1 New York Stock Exchange
The Clorox Company CLX 12,825 12.1 16.7 -584.7 New York Stock Exchange
Hangzhou Coco Healthcare Products Co.,Ltd. 301009.SZ 480 79.3 101.1 2.7 Shenzhen
Essity AB (publ) ESSITY-A.ST 19,212 8.4 14.6 2.2 Stockholm Stock Exchange
Karmarts Public Company Limited KAMART.BK 352 12.6 16.8 3.3 Thailand
TRANSACTION CO.,Ltd. 7818.T 195 4.1 15.3 3.1 Tokyo
PT. Mandom Indonesia Tbk TCID.JK 73 40.0 -35.0 0.7 Jakarta Stock Exchange
Shanghai Jahwa United Co., Ltd. 600315.SS 2,160 315.4 -19.9 2.3 Shanghai
Nu Skin Enterprises, Inc. NUS 493 2.9 4.5 0.6 New York Stock Exchange
Kimberly-Clark Corporation KMB 34,271 12.9 18.4 27.2 New York Stock Exchange
Helen of Troy Limited HELE 476 99.6 -0.7 0.5 NASDAQ Global Select
KOSÉ Corporation 4922.T 1,937 7.5 51.0 1.1 Tokyo
Noevir Holdings Co., Ltd. 4928.T 1,011 12.2 20.8 3.2 Tokyo
Acme United Corporation ACU 142 8.9 17.6 1,230.9 American Stock Exchange
The Beauty Health Company SKIN 190 18.5 -15.8 2.9 NASDAQ Capital Market
Liuzhou Liangmianzhen Co., Ltd. 600249.SS 489 56.6 168.2 1.6 Shanghai
Henkel AG & Co. KGaA HEN.DE 31,377 8.3 14.0 1.5 Frankfurt Stock Exchange
Dabur India Limited DABUR.BO 10,056 37.2 50.5 8.3 Bombay Stock Exchange
Unicharm Corporation 8113.T 10,181 7.5 18.9 2.1 Tokyo
Kobayashi Pharmaceutical Co., Ltd. 4967.T 2,515 11.7 33.0 1.9 Tokyo
Hindustan Unilever Limited HINDUNILVR.NS 61,153 35.8 53.1 11.9 National Stock Exchange of India
Hankook Cosmetics Co., Ltd. 123690.KS 109 10.2 37.2 4.5 KSE
Godrej Consumer Products Limited GODREJCP.NS 12,921 40.6 63.8 9.6 National Stock Exchange of India
Hindustan Unilever Limited HINDUNILVR.BO 61,102 34.0 50.5 11.3 Bombay Stock Exchange
Lion Corporation 4912.T 2,867 8.0 21.7 1.5 Tokyo
Cosmax BTI, Inc. 044820.KS 90 6.3 8.2 0.5 KSE
Shanghai Flyco Electrical Appliance Co., Ltd. 603868.SS 2,149 26.2 33.7 4.8 Shanghai
Qingdao Kingking Applied Chemistry Co., Ltd. 002094.SZ 695 56.9 135.7 3.3 Shenzhen
PT Uni-Charm Indonesia Tbk UCID.JK 108 0.9 20.3 0.3 Jakarta Stock Exchange
Bajaj Consumer Care Limited BAJAJCON.NS 410 23.7 29.2 4.9 National Stock Exchange of India
L'Oréal S.A. OR.PA 236,633 18.6 32.9 6.5 Paris
Société BIC SA BB.PA 2,364 5.6 11.4 1.2 Paris
PZ Cussons Plc PZC.L 427 8.9 -55.2 1.5 London Stock Exchange
Henkel AG & Co. KGaA HEN3.DE 33,521 8.3 14.0 1.5 Frankfurt Stock Exchange
Gillette India Limited GILLETTE.BO 3,022 31.6 48.5 24.0 Bombay Stock Exchange
Jyothy Labs Limited JYOTHYLAB.BO 1,180 21.5 30.6 7.4 Bombay Stock Exchange
Colgate-Palmolive Company 0P59.L 62,806 15.0 22.3 75.9 London Stock Exchange
AXXZIA Inc. 4936.T 60 8.4 27.2 1.3 Tokyo
BCL Industries Limited BCLIND.NS 105 4.6 9.5 1.2 National Stock Exchange of India
Aekyung Industrial Co., Ltd. 018250.KS 235 6.4 10.8 0.9 KSE
Dabur India Limited DABUR.NS 10,059 37.2 50.5 8.3 National Stock Exchange of India
Saudi Paper Manufacturing Company 2300.SR 560 16.5 37.8 3.8 Saudi
Colgate-Palmolive (India) Limited COLPAL.BO 6,547 29.9 44.4 37.2 Bombay Stock Exchange
Hankook Cosmetics Manufacturing Co., Ltd 003350.KS 123 4.1 7.3 2.2 KSE
Edgewell Personal Care Company EPC 780 8.3 13.2 0.5 New York Stock Exchange
NeoPharm CO., LTD. 092730.KQ 207 6.0 12.0 1.7 KOSDAQ
Emami Limited EMAMILTD.BO 2,556 23.1 30.6 7.9 Bombay Stock Exchange
SHOBIDO Corporation 7819.T 73 7.4 12.7 1.7 Tokyo
Procter & Gamble Hygiene and Health Care Limited PGHH.BO 4,540 34.6 50.3 44.6 Bombay Stock Exchange
Dr. Wu Skincare Co., Ltd. 6523.TWO 174 11.0 14.6 4.0 Taipei Exchange
Able C&C Co., Ltd. 078520.KS 168 4.6 16.2 2.7 KSE
Kwung's Holdings Limited 1925.HK 66 4.5 5.2 0.8 HKSE
San Neng Group Holdings Co., Ltd. 6671.TW 70 6.6 14.4 1.4 Taiwan
McBride plc MCB.L 279 4.2 6.8 2.4 London Stock Exchange
Unilever PLC UNVB.DE 145,984 18.1 34.1 7.3 Frankfurt Stock Exchange
Interparfums SA ITP.PA 2,638 10.0 16.1 3.1 Paris
Reckitt Benckiser Group plc RKT.L 53,564 23.9 53.3 6.4 London Stock Exchange
Unilever PLC UNA.AS 145,870 18.1 34.1 7.3 Amsterdam
DSM-Firmenich AG DSFIR.AS 21,167 9.6 25.9 0.9 Amsterdam
The Procter & Gamble Company PRG.DE 339,923 15.0 21.5 6.8 Frankfurt Stock Exchange
Intercos S.p.A. ICOS.MI 1,277 10.2 23.4 2.4 Milan
Unilever PLC ULVR.L 145,688 18.1 34.1 7.3 London Stock Exchange
Yuen Foong Yu Consumer Products Co., Ltd. 6790.TW 332 7.9 15.0 2.1 Taiwan
Coty Inc. CO3A.DE 5,519 23.2 -7.9 0.8 Frankfurt Stock Exchange
Mingchen Health Co.,Ltd. 002919.SZ 875 145,059.8 216.4 7.5 Shenzhen
The Clorox Company 0I0J.L 12,851 12.1 16.7 -584.7 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 63,028 15.0 22.3 75.9 Frankfurt Stock Exchange
The Estée Lauder Companies Inc. 0JTM.L 38,234 100.0 -36.5 9.8 London Stock Exchange
Reckitt Benckiser Group plc 3RB.DE 53,413 23.9 53.3 6.4 Frankfurt Stock Exchange
Asian Phytoceuticals Public Company Limited APCO.BK 55 20.5 39.2 3.7 Thailand
Chlitina Holding Limited 4137.TW 263 6.8 18.0 1.9 Taiwan
MTG Co., Ltd. 7806.T 1,214 14.2 28.4 4.0 Tokyo
Coty Inc. COTY 3,022 23.2 -7.9 0.8 New York Stock Exchange
Church & Dwight Co., Inc. 0R13.L 20,622 17.0 26.6 4.9 London Stock Exchange
China Overseas Nuoxin International Holdings Limited 0464.HK 140 -20.5 -18.6 -108.7 HKSE
Rojukiss International Public Company Limited KISS.BK 56 7.4 12.0 1.8 Thailand
Coty Inc. 0I4A.L 3,070 23.2 -7.9 0.8 London Stock Exchange
Gr. Sarantis S.A. SAR.AT 958 10.7 16.3 2.2 Athens
Hangzhou Haoyue Personal Care Co., Ltd 605009.SS 962 19.6 16.7 1.5 Shanghai
Marico Limited MARICO.BO 10,562 40.7 57.0 22.3 Bombay Stock Exchange
Proya Cosmetics Co.,Ltd. 603605.SS 3,866 12.8 17.2 4.8 Shanghai
Honasa Consumer Limited HONASA.BO 997 41.0 70.7 7.3 Bombay Stock Exchange
Shiny Brands Group Co., Ltd. 6703.TWO 113 10.3 13.3 2.7 Taipei Exchange
Marico Limited MARICO.NS 10,603 40.7 57.0 22.3 National Stock Exchange of India
Kimberly-Clark Corporation KMY.DE 34,639 12.9 18.4 27.2 Frankfurt Stock Exchange
Procter & Gamble Hygiene and Health Care Limited PGHH.NS 4,543 34.6 50.3 44.6 National Stock Exchange of India
The Estée Lauder Companies Inc. EL 37,982 100.0 -36.5 9.8 New York Stock Exchange
Emami Limited EMAMILTD.NS 2,550 23.1 30.6 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 8,696 60.2 67.4 15.5 New York Stock Exchange
Almado, Inc. 4932.T 63 17.4 21.8 15.0 Tokyo
HUNAN RESUN Co., Ltd. 001218.SZ 421 20.4 26.4 1.3 Shenzhen
EC Healthcare 2138.HK 88 1.7 -4.1 0.4 HKSE
CB GROUP MANAGEMENT Co., Ltd. 9852.T 112 8.3 8.4 0.7 Tokyo
RUNBEN BIOTECHNOLOGY 603193.SS 1,375 28.1 33.7 4.8 Shanghai
Kimberly-Clark Corporation 0JQZ.L 34,441 12.9 18.4 27.2 London Stock Exchange
BEAUTY GARAGE Inc. 3180.T 118 8.7 18.1 2.4 Tokyo
Newell Brands Inc. NWL 1,559 14.8 -63.7 0.6 NASDAQ Global Select
Inter Parfums, Inc. IPAR 2,658 9.6 11.6 3.2 NASDAQ Global Select
C&S Paper Co.,Ltd 002511.SZ 1,485 17.5 75.4 1.9 Shenzhen
Church & Dwight Co., Inc. CHD 20,689 17.0 26.6 4.9 New York Stock Exchange
Cheerwin Group Limited 6601.HK 385 10.8 13.8 0.9 HKSE
C.I. Medical Co.,Ltd. 3540.T 480 6.3 9.1 2.7 Tokyo
Giant Biogene Holding Co., Ltd. 2367.HK 5,208 11.5 16.1 4.0 HKSE
Warpaint London PLC W7L.L 223 7.1 10.8 2.3 London Stock Exchange
Zinzino AB (publ) ZZ-B.ST 632 16.0 25.0 10.6 Stockholm Stock Exchange
AMOREPACIFIC Group 002795.KS 1,617 1.0 18.2 0.3 KSE
Leifheit Aktiengesellschaft LEI.DE 162 7.5 32.4 1.6 Frankfurt Stock Exchange
Jacques Bogart S.A. JBOG.PA 78 15.4 -6.8 1.0 Paris
AMOREPACIFIC Group 002790.KS 1,447 1.0 18.2 0.3 KSE
Sagami Rubber Industries Co., Ltd. 5194.T 54 9.8 48.2 0.8 Tokyo
Liberta Co.,Ltd. 4935.T 73 135.4 -70.4 9.0 Tokyo
Monalisa Co., Ltd 012690.KS 55 25.9 -138.7 1.0 KSE
AMOREPACIFIC Group 00279K.KS 1,338 1.0 18.2 0.3 KSE
S.T. Corporation 4951.T 203 4.0 8.9 1.0 Tokyo
Cupid Limited CUPID.BO 1,098 137.6 205.6 28.6 Bombay Stock Exchange
Kaya Limited KAYA.BO 56 23.0 -13.3 -3.6 Bombay Stock Exchange
LG H&H Co., Ltd. 051905.KS 2,977 6.0 44.6 0.9 KSE
Pigeon Corporation 7956.T 1,242 9.4 20.5 2.5 Tokyo
European Wax Center, Inc. EWCZ 225 8.6 19.6 2.3 NASDAQ Global Select
Cosmax, Inc. 192820.KS 1,273 9.5 30.3 4.3 KSE
Do Day Dream Public Company Limited DDD.BK 58 11.5 83.1 0.4 Thailand
Colgate-Palmolive (India) Limited COLPAL.NS 6,545 29.9 44.4 37.2 National Stock Exchange of India
Perfect Group Corp., Ltd 603059.SS 423 -110.8 -47.3 3.0 Shanghai
Milbon Co., Ltd. 4919.T 512 10.1 25.9 1.7 Tokyo
PT Unilever Indonesia Tbk UNVR.JK 6,188 22.6 33.8 40.2 Jakarta Stock Exchange
Sanitar Co., Ltd. 1817.TW 90 5.3 10.0 1.4 Taiwan
Suominen Oyj SUY1V.HE 110 26.5 -10.9 0.9 Helsinki
Karex Berhad 5247.KL 185 46.7 3,948.8 1.8 Kuala Lumpur
Kitanotatsujin Corporation 2930.T 119 8.0 16.7 2.4 Tokyo
I-ne CO., LTD. 4933.T 151 5.0 9.3 1.4 Tokyo
Lafang China Co.,Ltd 603630.SS 646 291.0 431.9 2.4 Shanghai
Profit Cultural and Creative Group Co., Ltd. 300640.SZ 340 80.6 199.2 3.0 Shenzhen
Niitaka Co., Ltd. 4465.T 93 3.0 8.0 1.0 Tokyo
Chongqing Baiya Sanitary Products Co., Ltd. 003006.SZ 1,228 23.8 31.6 6.6 Shenzhen
Shanghai Chicmax Cosmetic Co., Ltd. 2145.HK 4,423 38.6 34.9 13.0 HKSE
KP Tissue Inc. KPT.TO 76 1.4 23.5 1.5 Toronto Stock Exchange
Neo Corporate PCL NEO.BK 158 5.3 6.2 1.0 Thailand
It'S Hanbul Co., Ltd. 226320.KS 141 3.2 29.9 0.6 KSE
UNQ Holdings Limited 2177.HK 62 11.4 17.6 0.6 HKSE
Anhui Deli Household Glass Co., Ltd. 002571.SZ 510 -24.5 -15.0 3.7 Shenzhen
Taiyen Biotech Co., Ltd. 1737.TW 202 7.5 18.2 1.0 Taiwan
Cupid Limited CUPID.NS 1,083 137.6 205.6 28.6 National Stock Exchange of India
Kolmar Korea Co., Ltd. 161890.KS 1,050 5.9 15.9 1.9 KSE
Shiseido Company, Limited 4911.T 6,022 12.6 -678.6 1.5 Tokyo
LILA KAGIT LILAK.IS 354 4.5 10.2 1.1 Istanbul Stock Exchange
Ontex Group NV ONTEX.BR 629 7.9 -5.3 0.6 Brussels
Cota Co., Ltd. 4923.T 211 13.3 24.7 3.1 Tokyo
Nan Liu Enterprise Co., Ltd. 6504.TW 99 13.3 -19.9 1.0 Taiwan
Chengdu Rainbow Appliance (Group) Shares Co., Ltd. 003023.SZ 349 19.0 30.2 1.6 Shenzhen
LG H&H Co., Ltd. 051900.KS 2,712 6.0 44.6 0.9 KSE
Amorepacific Corporation 090430.KS 4,932 4.2 67.0 1.8 KSE
Honasa Consumer Limited HONASA.NS 997 41.0 70.7 7.3 National Stock Exchange of India
TCI Co., Ltd. 8436.TWO 411 5.2 15.5 1.9 Taipei Exchange
Paltac Corporation 8283.T 1,854 6.3 12.5 1.0 Tokyo
Ya-Man Ltd. 6630.T 283 13.2 63.1 1.7 Tokyo
Amorepacific Corporation 090435.KS 5,692 4.2 67.0 1.8 KSE
Godrej Consumer Products Limited GODREJCP.BO 12,887 40.6 63.8 9.6 Bombay Stock Exchange
Artnature Inc. 7823.T 170 3.6 35.8 1.0 Tokyo
Tianjin Yiyi Hygiene Products Co.,Ltd 001206.SZ 791 16.2 26.6 3.2 Shenzhen
Lyko Group AB (publ) LYKO-A.ST 224 10.4 39.9 4.6 Stockholm Stock Exchange
Duni AB (publ) DUNI.ST 488 9.0 14.1 1.4 Stockholm Stock Exchange
e.l.f. Beauty, Inc. ELF 4,608 25.0 47.5 5.9 New York Stock Exchange
Luo Lih-Fen Holding Co., Ltd. 6666.TW 68 7.8 18.7 1.4 Taiwan
Guangdong Marubi Biotechnology Co., Ltd. 603983.SS 1,951 35.5 40.5 4.2 Shanghai
Farcent Enterprise Co.,Ltd 1730.TW 108 5.0 12.3 1.8 Taiwan
Bajaj Consumer Care Limited BAJAJCON.BO 411 23.7 29.2 4.9 Bombay Stock Exchange
Jourdeness Group Limited 4190.TW 58 5.2 -8.8 1.2 Taiwan
L'Oréal S.A. LOR.DE 231,388 18.6 32.9 6.5 Frankfurt Stock Exchange
Jyothy Labs Limited JYOTHYLAB.NS 1,185 21.9 31.2 7.6 National Stock Exchange of India
S H Kelkar and Company Limited SHK.NS 253 9.7 15.4 1.8 National Stock Exchange of India
Kolmar BNH Co., Ltd. 200130.KQ 257 9.2 27.0 1.0 KOSDAQ
Tonymoly Co., Ltd 214420.KS 142 6.8 13.3 1.9 KSE
Rohto Pharmaceutical Co.,Ltd. 4527.T 3,533 10.2 16.6 2.1 Tokyo
Galderma Group N GALD.SW 47,519 43.2 117.7 5.0 Swiss Exchange
SentinelOne, Inc. S&J.BK 4,273 4.2 7.9 0.9 Thailand
Grove Collaborative Holdings, Inc. GROV 52 -4.1 -2.2 6.3 New York Stock Exchange
Euglena Co., Ltd. 2931.T 351 11.2 -153.7 1.8 Tokyo
Lonkey Industrial Co.,Ltd.Guangzhou 000523.SZ 930 35.6 12.9 3.5 Shenzhen