Valuation Lundbeck Wiener Boerse

Stocks

End-of-day quote Wiener Boerse Other stock markets 2026-07-22			5-day change	1st Jan Change
4.890 ^EUR	+0.10%		-0.61%	+1.24%

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	40,544	-	-
Change	-	24.72%	24.27%	5.03%	-2.06%	-	-
Enterprise Value (EV) ¹	27,464	31,008	51,598	49,619	44,632	40,500	36,779
Change	-	12.91%	66.4%	-3.84%	-10.05%	-9.26%	-9.19%
P/E	13.5x	14.2x	13x	13.4x	9.22x	9.18x	9.85x
PBR	1.24x	1.47x	1.64x	1.72x	1.46x	1.31x	1.2x
PEG	-	0.7x	0.3x	8.5x	0.2x	18.55x	-1.44x
Capitalization / Revenue	1.39x	1.59x	1.79x	1.68x	1.57x	1.57x	1.62x
EV / Revenue	1.51x	1.56x	2.34x	2.01x	1.73x	1.57x	1.47x
EV / EBITDA	5.89x	5.49x	8.13x	6.3x	5.52x	5.02x	4.83x
EV / EBIT	9.63x	9.71x	15.8x	9.41x	7.37x	6.6x	6.42x
EV / FCF	10.2x	8.66x	18.7x	10.2x	7.88x	6.56x	6.72x
FCF Yield	9.83%	11.5%	5.35%	9.8%	12.7%	15.2%	14.9%
Dividend per Share ²	0.58	0.7	0.95	1.15	1.5	1.536	1.496
Rate of return	2.23%	2.14%	2.3%	2.66%	3.56%	3.65%	3.55%
EPS ²	1.93	2.31	3.17	3.22	4.566	4.589	4.274
Distribution rate	30.1%	30.3%	30%	35.7%	32.9%	33.5%	35%
Net sales ¹	18,246	19,912	22,004	24,630	25,803	25,869	25,093
EBITDA ¹	4,663	5,652	6,347	7,881	8,083	8,065	7,610
EBIT ¹	2,852	3,195	3,270	5,275	6,052	6,135	5,726
Net income ¹	1,916	2,290	3,143	3,192	4,553	4,597	4,270
Net Debt ¹	2,031	-711	12,182	8,221	4,088	-44.13	-3,765
Reference price ²	26.05	32.76	41.32	43.16	42.12	42.12	42.12
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MCKESSON CORPORATION	19.88x	0.24x	13.75x	0.4%	98.45B
CARDINAL HEALTH, INC.	29.31x	0.23x	14.72x	0.91%	53.41B
SIGMA HEALTHCARE LIMITED	44.51x	3.14x	29.2x	1.39%	22.84B
SHANGHAI PHARMACEUTICALS HOLDING CO., LTD	11.46x	0.2x	4.82x	2.64%	8.13B
HUADONG MEDICINE CO., LTD	12.84x	0.98x	7.86x	2.65%	7.4B
SINOPHARM GROUP CO. LTD.	5.92x	0.1x	2.65x	5%	6.7B
GALENICA AG	25.27x	1.19x	14.98x	2.95%	5.29B
JOINTOWN PHARMACEUTICAL GROUP CO., LTD	10.72x	0.12x	4.44x	4.17%	3.69B
MEDIPAL HOLDINGS CORPORATION	14.39x	-	-	2.36%	3.6B
Average	19.37x	0.78x	11.55x	2.5%	23.28B
Weighted average by Cap.	23.83x	0.60x	14.66x	1.11%