| Size & multiples | |||
| Market Cap | — | Enterprise Value | — |
| P/E (TTM) | — | PEG (trailing) | — |
| P/S | — | P/FCF | — |
| EV/EBITDA | — | EV/EBIT | — |
| EV/Sales | — | EV/FCF | — |
| FCF Yield | — | Buyback Yield | — |
| Owner Earnings (TTM) | DKK 102.43B | Owner Earnings Yield | — |
| Shareholder Yield | — | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 0.74 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 7.71% |
| After-tax Cost of Debt | 2.52% | Synthetic credit rating | AAA |
| Cost of Debt · embedded (pre-tax) | 3.21% | Cost of Debt · marginal (synthetic) | 4.40% |
| WACC | — | ROIC | 37.86% |
| EVA Spread (ROIC−WACC) | — | EVA | — |
FCF sits 42% below owner earnings — spending above maintenance (growth capex) or absorbing working capital, so FCF understates the steady-state cash the business throws off.
Synthetic rating = ICR-based credit-quality read (Damodaran), not an agency rating.
Flows latest annual · EPS TTM DKK 23.03 · revenue TTM DKK 309.06B · FCF TTM DKK 58.96B (in DKK)
Output of a disclosed model whose assumptions may be wrong — research information, not investment advice. See the Disclaimer.
No metric had both a value for this name and enough covered peers in this pool.
