Blackmores Limited

DB:B5E Stock Report

Market Cap: €1.1b

This company listing is no longer active

This company may still be operating, however this listing is no longer active. Find out why through their latest events.

Blackmores Valuation

Is B5E undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

2/6

Valuation Score 2/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Earnings vs Peers

  • Price-To-Earnings vs Industry

  • Price-To-Earnings vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of B5E when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: B5E (€56.5) is trading below our estimate of fair value (€72.3)

Significantly Below Fair Value: B5E is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for B5E?

Key metric: As B5E is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for B5E. This is calculated by dividing B5E's market cap by their current earnings.
What is B5E's PE Ratio?
PE Ratio53.2x
EarningsAU$34.61m
Market CapAU$1.84b

Price to Earnings Ratio vs Peers

How does B5E's PE Ratio compare to its peers?

The above table shows the PE ratio for B5E vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average26.7x
BEI Beiersdorf
29.3x9.07%€26.8b
SIDO Industri Jamu dan Farmasi Sido Muncul
15.7x12.45%Rp15.9t
A192820 Cosmax
27.8x27.01%₩2.4t
2145 Shanghai Chicmax Cosmetic
33.8x21.89%HK$28.7b
B5E Blackmores
53.2x21.98%€1.8b

Price-To-Earnings vs Peers: B5E is expensive based on its Price-To-Earnings Ratio (53.2x) compared to the peer average (52.8x).

Price to Earnings Ratio vs Industry

How does B5E's PE Ratio compare vs other companies in the European Personal Products Industry?

1 CompanyPrice / EarningsEstimated GrowthMarket Cap
B5E 53.2xIndustry Avg. 20.7xNo. of Companies4PE01224364860+
1 CompanyEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: B5E is expensive based on its Price-To-Earnings Ratio (53.2x) compared to the European Personal Products industry average (21.8x).

Price to Earnings Ratio vs Fair Ratio

What is B5E's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

B5E PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio53.2x
Fair PE Ratio22.3x

Price-To-Earnings vs Fair Ratio: B5E is expensive based on its Price-To-Earnings Ratio (53.2x) compared to the estimated Fair Price-To-Earnings Ratio (22.3x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst B5E forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
Currentn/a
€48.37
0%
18.11%€56.36€36.17n/a3
May ’26n/a
€48.37
0%
18.11%€56.36€36.17n/a3
Apr ’26n/a
€48.37
0%
18.11%€56.36€36.17n/a3
Mar ’26n/a
€48.37
0%
18.11%€56.36€36.17n/a3
Feb ’26n/a
€48.37
0%
18.11%€56.36€36.17n/a3
Jan ’26n/a
€48.37
0%
18.11%€56.36€36.17n/a3
Dec ’25n/a
€48.37
0%
18.11%€56.36€36.17n/a3
Nov ’25n/a
€48.37
0%
18.11%€56.36€36.17n/a3
Oct ’25n/a
€48.37
0%
18.11%€56.36€36.17n/a3
Sep ’25n/a
€48.37
0%
18.11%€56.36€36.17n/a3
Aug ’25n/a
€48.37
0%
18.11%€56.36€36.17n/a3
Jul ’25n/a
€48.37
0%
18.11%€56.36€36.17n/a3
Jun ’25n/a
€48.37
0%
18.11%€56.36€36.17n/a3
May ’25n/a
€48.37
0%
18.11%€56.36€36.17n/a3
Apr ’25n/a
€48.37
0%
18.11%€56.36€36.17n/a3
Mar ’25n/a
€48.37
0%
18.11%€56.36€36.17n/a3
Feb ’25n/a
€48.37
0%
18.11%€56.36€36.17n/a3
Jan ’25n/a
€48.37
0%
18.11%€56.36€36.17n/a3
Dec ’24n/a
€48.37
0%
18.11%€56.36€36.17n/a3
Nov ’24n/a
€48.37
0%
18.11%€56.36€36.17n/a3
Oct ’24n/a
€48.37
0%
18.11%€56.36€36.17n/a3
Sep ’24n/a
€48.37
0%
18.11%€56.36€36.17n/a3
Aug ’24n/a
€53.39
0%
15.20%€58.35€37.45n/a5
Jul ’24€56.50
€56.42
-0.13%
12.40%€59.59€38.25n/a8
Jun ’24€56.50
€53.39
-5.51%
12.71%€57.40€36.84n/a8
May ’24€56.00
€53.39
-4.67%
12.71%€57.40€36.84n/a8

Analyst Forecast: Target price is lower than the current share price.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2023/08/15 07:35
End of Day Share Price 2023/07/21 00:00
Earnings2022/12/31
Annual Earnings2022/06/30

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* Example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on Github.

Analyst Sources

Blackmores Limited is covered by 17 analysts. 3 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
John HesterANZ Equities Pty Limited
Sriharsh SinghBofA Global Research
Alva DeVoyCGS International