Valuation Orsted Liquidnet

Stocks

Delayed Liquidnet			5-day change	1st Jan Change
- ^DKK	-.--%		-.--%	-

08:34pm	Denmark's Orsted says commission backs UK taxation of British wind farms	RE
09-10	DFDS Taps FedEx Executive as New Digital, Information Chief	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	350,930	265,253	157,272	136,239	161,630	179,136	-	-
Change	-	-24.41%	-40.71%	-13.37%	18.64%	10.83%	-	-
Enterprise Value (EV) ¹	375,210	295,824	204,651	194,266	180,608	211,852	221,762	203,541
Change	-	-21.16%	-30.82%	-5.07%	-7.03%	17.3%	4.68%	-8.22%
P/E	34.4x	18.2x	-7.47x	-147x	64.4x	17.5x	14.7x	12.7x
PBR	4.28x	2.9x	2.07x	2.19x	0.91x	1.27x	1.2x	1.13x
PEG	-	0.4x	0x	1.5x	-0x	0x	0.8x	0.8x
Capitalization / Revenue	4.52x	2.01x	1.98x	1.92x	2.21x	2.17x	2.06x	1.9x
EV / Revenue	4.83x	2.24x	2.58x	2.73x	2.47x	2.56x	2.55x	2.16x
EV / EBITDA	15.4x	9.23x	10.9x	6.08x	8.05x	6.98x	6.81x	5.49x
EV / EBIT	23.2x	15x	-11.5x	31.5x	21x	11.6x	11x	8.97x
EV / FCF	-16.7x	-14x	13.1x	-8x	-5.82x	-6.65x	-13.9x	6.4x
FCF Yield	-5.98%	-7.13%	7.62%	-12.5%	-17.2%	-15%	-7.17%	15.6%
Dividend per Share ²	12.5	13.5	-	-	-	2.622	3.25	3.496
Rate of return	1.5%	2.14%	-	-	-	1.93%	2.4%	2.58%
EPS ²	24.3	34.6	-50.1	-2.2	1.9	7.757	9.196	10.67
Distribution rate	51.4%	39%	-	-	-	33.8%	35.3%	32.8%
Net sales ¹	77,673	132,277	79,255	71,034	73,244	82,598	87,015	94,236
EBITDA ¹	24,296	32,057	18,717	31,959	22,448	30,332	32,580	37,051
EBIT ¹	16,195	19,774	-17,853	6,171	8,620	18,188	20,164	22,696
Net income ¹	10,962	14,549	-21,059	-923	1,727	10,523	12,449	14,157
Net Debt ¹	24,280	30,571	47,379	58,027	18,978	32,716	42,627	24,406
Reference price ²	835.20	631.30	374.30	324.20	122.35	135.60	135.60	135.60
Nbr of stocks (in thousands)	420,175	420,170	420,175	420,230	1,321,047	1,321,059	-	-
Announcement Date	2/2/22	2/1/23	2/7/24	2/6/25	2/6/26	-	-	-

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.($)
GE VERNOVA INC.	30.94x	5.21x	37.94x	0.21%	253B
NEXTERA ENERGY	20.53x	8.99x	15.36x	2.98%	172B
IBERDROLA, S.A.	19.63x	4.05x	11.17x	3.64%	150B
CONSTELLATION ENERGY CORPORATION	23.13x	3.53x	14.34x	0.58%	104B
ENEL S.P.A.	12.26x	1.82x	6.46x	5.78%	103B
SOUTHERN COMPANY	19.76x	5.81x	12.73x	3.44%	102B
DUKE ENERGY CORPORATION	17.85x	5.54x	11.17x	3.62%	93.9B
AMERICAN ELECTRIC POWER COMPANY, INC.	19.37x	5.14x	12.42x	3.09%	67.87B
DOMINION ENERGY, INC.	18.16x	6.17x	12.96x	4.1%	57.26B
Average	20.18x	5.14x	14.95x	3.05%	122.59B
Weighted average by Cap.	21.78x	5.30x	18.15x	2.63%