| Size & multiples | |||
| Market Cap | DKK 60.07B | Enterprise Value | DKK 76.34B |
| P/E (TTM) | 38.88× | PEG (trailing) | — |
| P/S | 2.61× | P/FCF | 18.77× |
| EV/EBITDA | — | EV/EBIT | 19.92× |
| EV/Sales | 3.32× | EV/FCF | 23.86× |
| FCF Yield | 5.33% | Buyback Yield | 0.97% |
| Owner Earnings Yield | — | Shareholder Yield | — |
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 0.86 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 8.32% |
| After-tax Cost of Debt | 3.61% | WACC | 7.25% |
| ROIC | 12.28% | EVA Spread (ROIC−WACC) | 5.03% |
| EVA | DKK 1.32B | ||
Flows latest annual · EPS TTM DKK 7.31 · revenue TTM DKK 22.97B · FCF TTM DKK 3.20B (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.
