Valuation FirstFarms A/S

Stocks

Real-time Estimate Cboe Europe 10:55:00 2026-08-25 EDT			5-day change	1st Jan Change
70.80 ^DKK	+1.14%		+0.86%	-4.85%

07-08	Firstfarms A/S Revises Earnings Guidance for the Year 2026	CI
05-27	Firstfarms reports Q1 EBITDA of DKK -7 million	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	490.3	562.8	730.3	672.4	791.4	907.9
Change	-	14.79%	29.76%	-7.94%	17.7%	14.72%
Enterprise Value (EV) ¹	959.7	915.7	1,208	1,255	1,342	1,521
Change	-	-4.58%	31.97%	3.81%	7%	13.31%
P/E	20.6x	17.7x	11.3x	25.8x	48.4x	-42.2x
PBR	1.01x	1.06x	1.07x	0.93x	0.97x	1.01x
PEG	-	0.6x	0.2x	-0.4x	-1.1x	0x
Capitalization / Revenue	1.57x	1.52x	1.75x	1.46x	1.74x	2.39x
EV / Revenue	3.07x	2.47x	2.89x	2.72x	2.96x	4.01x
EV / EBITDA	15.5x	9.84x	8.39x	13.9x	12.1x	12.7x
EV / EBIT	60.4x	18.6x	12.9x	32.2x	27.7x	28.4x
EV / FCF	-340x	218x	-6.98x	-9.89x	-28.8x	-10.3x
FCF Yield	-0.29%	0.46%	-14.3%	-10.1%	-3.48%	-9.75%
Dividend per Share ²	0.75	0.85	0.95	-	-	-
Rate of return	1.16%	1.19%	1.23%	-	-	-
EPS ²	3.146	4.055	6.828	2.618	1.467	-1.76
Distribution rate	23.8%	21%	13.9%	-	-	-
Net sales ¹	312.6	370.3	418.4	461.6	454	379.2
EBITDA ¹	61.85	93.09	144	90.15	110.9	120.1
EBIT ¹	15.88	49.34	93.32	39.01	48.52	53.6
Net income ¹	24.79	34.76	65.47	26.04	16.35	-20.62
Net Debt ¹	469.4	352.9	478.2	582.2	551	613.1
Reference price ²	64.80	71.60	77.20	67.60	71.00	74.20
Nbr of stocks (in thousands)	7,567	7,861	9,460	9,946	11,146	12,236
Announcement Date	3/25/21	3/23/22	3/30/23	3/21/24	3/13/25	3/25/26

¹DKK in Million²DKK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
FIRSTFARMS A/S	-	-	-	-	134M
WENS FOODSTUFF GROUP CO., LTD.	31.94x	1x	11.05x	0.83%	13.52B
CHAROEN POKPHAND FOODS	9.67x	1.12x	9.36x	4.37%	5.87B
QL RESOURCES	30.46x	1.89x	14.43x	1.3%	3.59B
KWS SAAT SE & CO. KGAA	13.12x	1.44x	6.81x	1.91%	2.88B
BIOMAR GROUP A/S	15.1x	0.87x	9.29x	-	2.08B
SLC AGRÍCOLA S.A.	11.79x	1.78x	5.87x	5.46%	1.52B
B.F. S.P.A.	53.83x	0.82x	12.16x	1.53%	1.52B
Average	23.70x	1.27x	9.85x	2.57%	3.89B
Weighted average by Cap.	24.76x	1.19x	10.41x	2%