Valuation Lundbeck Wiener Boerse

Stocks

Real-time Estimate Tradegate Other stock markets 11:06:08 2026-06-30 EDT			5-day change	1st Jan Change
5.695 ^EUR	+0.98%		+0.89%	-2.34%

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	40,851	-	-
Change	-	24.72%	24.27%	5.03%	-1.32%	-	-
Enterprise Value (EV) ¹	27,464	31,008	51,598	49,619	44,946	40,744	36,711
Change	-	12.91%	66.4%	-3.84%	-9.42%	-9.35%	-9.9%
P/E	13.5x	14.2x	13x	13.4x	9.34x	9.11x	9.74x
PBR	1.24x	1.47x	1.64x	1.72x	1.45x	1.3x	1.19x
PEG	-	0.7x	0.3x	8.5x	0.2x	3.54x	-1.51x
Capitalization / Revenue	1.39x	1.59x	1.79x	1.68x	1.59x	1.58x	1.63x
EV / Revenue	1.51x	1.56x	2.34x	2.01x	1.75x	1.58x	1.47x
EV / EBITDA	5.89x	5.49x	8.13x	6.3x	5.57x	5.02x	4.78x
EV / EBIT	9.63x	9.71x	15.8x	9.41x	7.47x	6.62x	6.36x
EV / FCF	10.2x	8.66x	18.7x	10.2x	8x	6.53x	6.57x
FCF Yield	9.83%	11.5%	5.35%	9.8%	12.5%	15.3%	15.2%
Dividend per Share ²	0.58	0.7	0.95	1.15	1.475	1.533	1.49
Rate of return	2.23%	2.14%	2.3%	2.66%	3.48%	3.61%	3.51%
EPS ²	1.93	2.31	3.17	3.22	4.54	4.657	4.357
Distribution rate	30.1%	30.3%	30%	35.7%	32.5%	32.9%	34.2%
Net sales ¹	18,246	19,912	22,004	24,630	25,744	25,845	25,016
EBITDA ¹	4,663	5,652	6,347	7,881	8,064	8,118	7,686
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	4,744	4,856	4,692
Net Debt ¹	2,031	-711	12,182	8,221	4,095	-107.4	-4,140
Reference price ²	26.05	32.76	41.32	43.16	42.42	42.42	42.42
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	17.68x	0.21x	12.28x	0.44%	87.52B
CARDINAL HEALTH, INC.	30.42x	0.24x	15.21x	0.87%	55.32B
SIGMA HEALTHCARE LIMITED	43.89x	3.1x	28.77x	1.41%	22.16B
SHANGHAI PHARMACEUTICALS HOLDING CO., LTD	11.02x	0.2x	4.71x	2.73%	7.91B
HUADONG MEDICINE CO., LTD	12.79x	0.98x	7.9x	2.64%	7.41B
SINOPHARM GROUP CO. LTD.	5.63x	0.09x	2.63x	5.33%	6.43B
GALENICA AG	24.39x	1.17x	14.47x	2.96%	5.28B
JOINTOWN PHARMACEUTICAL GROUP CO., LTD	10.21x	0.11x	4.18x	4.38%	3.5B
MEDIPAL HOLDINGS CORPORATION	13.42x	-	-	2.41%	3.36B
Average	18.83x	0.76x	11.27x	2.57%	22.1B
Weighted average by Cap.	23.28x	0.60x	14.10x	1.17%