|
Market Closed -
Nasdaq Copenhagen
11:20:00 2026-09-04 EDT
|
5-day change | 1st Jan Change | ||
| 228.00 DKK | -2.56% |
|
-1.72% | +4.59% |
| 08-14 | Prime Office A/S Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026 | CI |
| 05-15 | Prime office q1 revenue dkk 49.7 mln, down 0.6% | RE |
Company Valuation: Prime Office A/S
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 777.7 | 1,140 | 883.4 | 755 | 649.3 | 823 |
| Change | - | 46.6% | -22.52% | -14.53% | -14% | 26.74% |
| Enterprise Value (EV) 1 | 2,310 | 2,588 | 2,275 | 2,107 | 2,470 | 3,033 |
| Change | - | 12% | -12.08% | -7.38% | 17.22% | 22.77% |
| P/E | 5.32x | 7.43x | 8.1x | 13.7x | 10.9x | 18.3x |
| PBR | 0.93x | 1.16x | 0.73x | 0.62x | 0.51x | 0.63x |
| PEG | - | 1.52x | -0.3x | -0.3x | 1.36x | -0.7x |
| Capitalization / Revenue | 4.34x | 6.24x | 4.68x | 3.82x | 3.22x | 4.03x |
| EV / Revenue | 12.9x | 14.2x | 12.1x | 10.7x | 12.2x | 14.8x |
| EV / EBITDA | 19.7x | 21.4x | 19.1x | 16.7x | 20.8x | 25.1x |
| EV / EBIT | 19.8x | 21.4x | 19.1x | 16.7x | 20.8x | 25.1x |
| EV / FCF | 47.4x | 58.5x | 75.6x | 35.6x | 45.5x | 52.6x |
| FCF Yield | 2.11% | 1.71% | 1.32% | 2.81% | 2.2% | 1.9% |
| Dividend per Share 2 | 5 | - | 3 | - | - | 3 |
| Rate of return | 2.43% | - | 1.28% | - | - | 1.38% |
| EPS 2 | 38.73 | 40.62 | 28.88 | 14.63 | 15.8 | 11.94 |
| Distribution rate | 12.9% | - | 10.4% | - | - | 25.1% |
| Net sales 1 | 179.2 | 182.7 | 188.7 | 197.4 | 201.8 | 204.2 |
| EBITDA 1 | 117.1 | 120.9 | 119.1 | 126 | 118.9 | 120.7 |
| EBIT 1 | 117 | 120.8 | 119 | 125.9 | 118.9 | 120.7 |
| Net income 1 | 146.2 | 153.3 | 109 | 55.22 | 59.65 | 45.07 |
| Net Debt 1 | 1,533 | 1,448 | 1,392 | 1,352 | 1,821 | 2,210 |
| Reference price 2 | 206.00 | 302.00 | 234.00 | 200.00 | 172.00 | 218.00 |
| Nbr of stocks (in thousands) | 3,775 | 3,775 | 3,775 | 3,775 | 3,775 | 3,775 |
| Announcement Date | 3/22/21 | 3/1/22 | 3/20/23 | 3/19/24 | 3/20/25 | 3/26/26 |
1DKK in Million2DKK
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 137M | |
| 15.88x | 13.91x | 22.76x | 4.02% | 2.47B | |
| 20.2x | 14.09x | 19.84x | 2.54% | 2.43B | |
| 10.57x | 13.23x | 16.39x | 6.74% | 2.1B | |
| -52.99x | 15.93x | 18.29x | 2.07% | 2.04B | |
| 13.51x | 6.58x | 18.78x | 4.3% | 1.02B | |
| 50.07x | 2.98x | 4.58x | - | 960M | |
| Average | 9.54x | 11.12x | 16.77x | 3.93% | 1.59B | |
| Weighted average by Cap. | 5.84x | 12.56x | 18.12x | 3.86% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- PRIMOF Stock
- Valuation Prime Office A/S
Select your edition
All financial news and data tailored to specific country editions
