Valuation Lundbeck Nasdaq Copenhagen

Stocks

Market Closed - Nasdaq Copenhagen Other stock markets 11:20:00 2026-06-17 EDT			5-day change	1st Jan Change
35.85 ^DKK	-0.14%		-3.11%	-0.97%

06-14	H. Lundbeck A/S Presents Preliminary Phase II Part A Data for Asedebart in Cushing's Disease	CI
06-05	H. Lundbeck A/S - Special Call

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	40,562	-	-
Change	-	24.72%	24.27%	5.03%	-2.02%	-	-
Enterprise Value (EV) ¹	27,464	31,008	51,598	49,619	44,660	40,531	36,481
Change	-	12.91%	66.4%	-3.84%	-9.99%	-9.24%	-9.99%
P/E	13.5x	14.2x	13x	13.4x	9.36x	9.15x	9.74x
PBR	1.24x	1.47x	1.64x	1.72x	1.43x	1.29x	1.18x
PEG	-	0.7x	0.3x	8.5x	0.2x	4.06x	-1.61x
Capitalization / Revenue	1.39x	1.59x	1.79x	1.68x	1.58x	1.58x	1.63x
EV / Revenue	1.51x	1.56x	2.34x	2.01x	1.74x	1.57x	1.46x
EV / EBITDA	5.89x	5.49x	8.13x	6.3x	5.56x	5.03x	4.77x
EV / EBIT	9.63x	9.71x	15.8x	9.41x	7.44x	6.66x	6.37x
EV / FCF	10.2x	8.66x	18.7x	10.2x	7.95x	6.49x	6.52x
FCF Yield	9.83%	11.5%	5.35%	9.8%	12.6%	15.4%	15.3%
Dividend per Share ²	0.58	0.7	0.95	1.15	1.475	1.508	1.462
Rate of return	2.23%	2.14%	2.3%	2.66%	3.5%	3.58%	3.47%
EPS ²	1.93	2.31	3.17	3.22	4.506	4.607	4.329
Distribution rate	30.1%	30.3%	30%	35.7%	32.7%	32.7%	33.8%
Net sales ¹	18,246	19,912	22,004	24,630	25,704	25,735	24,960
EBITDA ¹	4,663	5,652	6,347	7,881	8,033	8,065	7,652
EBIT ¹	2,852	3,195	3,270	5,275	6,005	6,081	5,728
Net income ¹	1,916	2,290	3,143	3,192	4,710	4,807	4,665
Net Debt ¹	2,031	-711	12,182	8,221	4,098	-30.08	-4,080
Reference price ²	26.05	32.76	41.32	43.16	42.18	42.18	42.18
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	18.58x	0.22x	12.87x	0.42%	91.96B
CARDINAL HEALTH, INC.	29.33x	0.23x	14.71x	0.91%	53.33B
SIGMA HEALTHCARE LIMITED	44.04x	3.11x	28.87x	1.41%	22.86B
SHANGHAI PHARMACEUTICALS HOLDING CO., LTD	10.35x	0.2x	4.63x	2.91%	8.06B
HUADONG MEDICINE CO., LTD	12.59x	0.96x	7.77x	2.68%	7.33B
SINOPHARM GROUP CO. LTD.	5.89x	0.1x	2.72x	5.1%	6.76B
GALENICA AG	24.06x	1.16x	14.31x	3%	5.31B
JOINTOWN PHARMACEUTICAL GROUP CO., LTD	10.25x	0.12x	4.2x	4.36%	3.53B
MEDIPAL HOLDINGS CORPORATION	13.2x	-	-	2.45%	3.34B
Average	18.70x	0.76x	11.26x	2.58%	22.5B
Weighted average by Cap.	23.23x	0.60x	14.22x	1.17%