| Size & multiples | |||
| Market Cap | DKK 124.59B | Enterprise Value | DKK 185.63B |
| P/E (TTM) | 21.02× | PEG (trailing) | — |
| P/S | 1.40× | P/FCF | 16.60× |
| EV/EBITDA | 10.32× | EV/EBIT | 14.77× |
| EV/Sales | 2.08× | EV/FCF | 24.73× |
| FCF Yield | 6.03% | Buyback Yield | 0.00% |
| Owner Earnings (TTM) | DKK 6.46B | Owner Earnings Yield | 5.18% |
| Shareholder Yield | 3.53% | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 0.24 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 5.19% |
| After-tax Cost of Debt | 3.84% | WACC | 4.70% |
| ROIC | 13.01% | EVA Spread (ROIC−WACC) | 8.31% |
| EVA | DKK 7.62B | ||
Flows latest annual · EPS TTM DKK 44.90 · revenue TTM DKK 89.09B · FCF TTM DKK 7.51B (in DKK)
Output of a disclosed model whose assumptions may be wrong — research information, not investment advice. See the Disclaimer.
This peer scope is suppressed: no sector classification for this name. Placement against too small or unformable a pool would read like a statistic without being one.
