Valuation Lundbeck Nasdaq Copenhagen

Stocks

Market Closed - Nasdaq Copenhagen Other stock markets 11:20:00 2026-07-07 EDT			5-day change	1st Jan Change
36.75 ^DKK	0.00%		+0.41%	+1.52%

06-18	Nordea raises target price for Lundbeck to DKK60 (57), reiterates buy rating	FW
06-14	H. Lundbeck A/S Presents Preliminary Phase II Part A Data for Asedebart in Cushing's Disease	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	25,433	31,719	39,416	41,398	41,983	-	-
Change	-	24.72%	24.27%	5.03%	1.41%	-	-
Enterprise Value (EV) ¹	27,464	31,008	51,598	49,619	46,072	41,889	38,149
Change	-	12.91%	66.4%	-3.84%	-7.15%	-9.08%	-8.93%
P/E	13.5x	14.2x	13x	13.4x	9.62x	9.44x	10.1x
PBR	1.24x	1.47x	1.64x	1.72x	1.51x	1.36x	1.25x
PEG	-	0.7x	0.3x	8.5x	0.2x	4.86x	-1.53x
Capitalization / Revenue	1.39x	1.59x	1.79x	1.68x	1.63x	1.63x	1.68x
EV / Revenue	1.51x	1.56x	2.34x	2.01x	1.79x	1.62x	1.53x
EV / EBITDA	5.89x	5.49x	8.13x	6.3x	5.7x	5.18x	4.98x
EV / EBIT	9.63x	9.71x	15.8x	9.41x	7.65x	6.81x	6.61x
EV / FCF	10.2x	8.66x	18.7x	10.2x	8.19x	6.76x	6.89x
FCF Yield	9.83%	11.5%	5.35%	9.8%	12.2%	14.8%	14.5%
Dividend per Share ²	0.58	0.7	0.95	1.15	1.502	1.552	1.515
Rate of return	2.23%	2.14%	2.3%	2.66%	3.43%	3.55%	3.46%
EPS ²	1.93	2.31	3.17	3.22	4.547	4.635	4.329
Distribution rate	30.1%	30.3%	30%	35.7%	33%	33.5%	35%
Net sales ¹	18,246	19,912	22,004	24,630	25,738	25,820	24,986
EBITDA ¹	4,663	5,652	6,347	7,881	8,078	8,090	7,657
EBIT ¹	2,852	3,195	3,270	5,275	6,020	6,153	5,773
Net income ¹	1,916	2,290	3,143	3,192	4,559	4,618	4,313
Net Debt ¹	2,031	-711	12,182	8,221	4,089	-93.58	-3,834
Reference price ²	26.05	32.76	41.32	43.16	43.76	43.76	43.76
Nbr of stocks (in thousands)	992,840	992,840	992,011	991,227	991,227	-	-
Announcement Date	2/7/23	2/7/24	2/5/25	2/4/26	-	-	-

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.($)
MCKESSON CORPORATION	18.55x	0.22x	12.86x	0.42%	91.82B
CARDINAL HEALTH, INC.	30.59x	0.24x	15.28x	0.87%	55.63B
SIGMA HEALTHCARE LIMITED	44.2x	3.12x	28.97x	1.4%	22.51B
SHANGHAI PHARMACEUTICALS HOLDING CO., LTD	11.41x	0.2x	4.85x	2.63%	8.16B
HUADONG MEDICINE CO., LTD	13.56x	1.05x	8.43x	2.49%	7.86B
SINOPHARM GROUP CO. LTD.	6.03x	0.09x	2.57x	4.87%	6.86B
GALENICA AG	24.47x	1.18x	14.52x	2.95%	5.31B
JOINTOWN PHARMACEUTICAL GROUP CO., LTD	10.81x	0.12x	4.48x	4.14%	3.71B
MEDIPAL HOLDINGS CORPORATION	13.59x	-	-	2.52%	3.41B
Average	19.25x	0.78x	11.49x	2.48%	22.81B
Weighted average by Cap.	23.66x	0.60x	14.37x	1.13%