|
Market Closed -
Nasdaq Copenhagen
12:20:00 2026-10-30 EDT
|
5-day change | 1st Jan Change | ||
| 442.60 DKK | +2.98% |
|
+2.03% | -22.96% |
| 09-16 | Deutsche Bank cuts price target for Royal Unibrew to 420 Danish kroner (425), reiterates hold | FW |
| 08-25 | Citadel Advisors new public short position in Royal Unibrew | FW |
Company Valuation: Royal Unibrew A/S
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 35,326 | 24,578 | 22,579 | 25,302 | 28,151 | 20,975 | - | - |
| Change | - | -30.42% | -8.13% | 12.06% | 11.26% | -25.49% | - | - |
| Enterprise Value (EV) 1 | 38,862 | 29,038 | 29,005 | 30,998 | 33,881 | 26,980 | 27,101 | 26,966 |
| Change | - | -25.28% | -0.11% | 6.87% | 9.3% | -20.37% | 0.45% | -0.5% |
| P/E | 27.8x | 21.4x | 20.6x | 17.3x | 18.4x | 13x | 11.7x | 10.5x |
| PBR | 10.8x | 4.82x | 3.94x | 3.96x | 4.3x | 3.18x | 3x | 2.78x |
| PEG | - | -1.7x | -3.97x | 0.5x | 2.56x | 1.49x | 1.1x | 0.9x |
| Capitalization / Revenue | 4.04x | 2.14x | 1.75x | 1.68x | 1.79x | 1.33x | 1.28x | 1.23x |
| EV / Revenue | 4.44x | 2.53x | 2.24x | 2.06x | 2.15x | 1.71x | 1.65x | 1.58x |
| EV / EBITDA | 19.2x | 14.5x | 13.1x | 11.8x | 11.6x | 8.69x | 8.42x | 7.77x |
| EV / EBIT | 23.5x | 19.2x | 17.7x | 15.8x | 15.4x | 11.4x | 10.8x | 10x |
| EV / FCF | 29.3x | 44x | 24.7x | 21.7x | 21.3x | 19.7x | 17.2x | 14.9x |
| FCF Yield | 3.41% | 2.27% | 4.05% | 4.61% | 4.69% | 5.09% | 5.82% | 6.7% |
| Dividend per Share 2 | 14.5 | 14.5 | - | 15 | 16 | 17.07 | 18.8 | 20.58 |
| Rate of return | 1.97% | 2.93% | - | 2.97% | 2.79% | 3.86% | 4.25% | 4.65% |
| EPS 2 | 26.5 | 23.1 | 21.9 | 29.2 | 31.3 | 34.02 | 37.74 | 42.02 |
| Distribution rate | 54.7% | 62.8% | - | 51.4% | 51.1% | 50.2% | 49.8% | 49% |
| Net sales 1 | 8,746 | 11,487 | 12,927 | 15,036 | 15,723 | 15,821 | 16,442 | 17,052 |
| EBITDA 1 | 2,020 | 1,997 | 2,208 | 2,634 | 2,931 | 3,106 | 3,217 | 3,471 |
| EBIT 1 | 1,652 | 1,516 | 1,638 | 1,968 | 2,202 | 2,361 | 2,512 | 2,691 |
| Net income 1 | 1,298 | 1,492 | 1,095 | 1,464 | 1,560 | 1,658 | 1,779 | 1,921 |
| Net Debt 1 | 3,536 | 4,460 | 6,426 | 5,696 | 5,730 | 6,005 | 6,126 | 5,992 |
| Reference price 2 | 737.20 | 495.30 | 451.10 | 505.50 | 574.50 | 442.60 | 442.60 | 442.60 |
| Nbr of stocks (in thousands) | 47,919 | 49,623 | 50,053 | 50,053 | 49,000 | 47,389 | - | - |
| Announcement Date | 3/1/22 | 3/1/23 | 2/28/24 | 2/25/25 | 2/26/26 | - | - | - |
1DKK in Million2DKK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.01x | 1.71x | 8.69x | 3.86% | 3.13B | |
| 16.79x | 3.36x | 9.36x | 1.83% | 158B | |
| 16.73x | 1.95x | 8.7x | 2.53% | 48.6B | |
| 13.64x | 2.26x | 6.75x | 7.07% | 41.45B | |
| 11.3x | 3.65x | 9.98x | 3.05% | 22.9B | |
| 15.88x | 1.95x | 9.09x | 3.21% | 19.79B | |
| 12.7x | 1.28x | 8.83x | 3.43% | 15.33B | |
| 13.45x | 1.25x | 8.74x | 2.68% | 14.63B | |
| Average | 14.19x | 2.18x | 8.77x | 3.46% | 40.53B | |
| Weighted average by Cap. | 15.56x | 2.74x | 8.89x | 2.91% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- RBREW Stock
- Valuation Royal Unibrew A/S
Select your edition
All financial news and data tailored to specific country editions
