Valuation: Tivoli A/S

Market Cap 3.45B 519M 462M 428M 388M 729M 49.16B 741M 5.14B 2.02B 25.73B 1.95B 1.91B 82.08B P/E 2024
30.3x
P/E 2025 28x
Enterprise Value 3.7B 557M 496M 459M 416M 782M 52.75B 795M 5.51B 2.17B 27.6B 2.09B 2.05B 88.06B EV / Sales 2024
3.03x
EV / Sales 2025 2.72x
Free-Float
42.8%
Yield 2024
0.82%
Yield 2025 0.92%
1 day+0.66%
1 week+0.33%
Current month+1.33%
1 month-0.33%
3 months-3.49%
6 months-7.32%
Current year+2.01%
1 week 602
Extreme 602
610
1 month 594
Extreme 594
616
Current year 594
Extreme 594
658
1 year 584
Extreme 584
658
3 years 584
Extreme 584
770
5 years 584
Extreme 584
900
10 years 425
Extreme 425
944
Manager TitleAgeSince
Chief Executive Officer 52 2020-08-31
Director of Finance/CFO - 2022-03-10
Chief Tech/Sci/R&D Officer 52 2011-02-28
Director TitleAgeSince
Director/Board Member 55 2015-07-31
Chairman 64 2018-04-22
Director/Board Member 65 2018-04-22
Date Insider Type Main position Quantity % Market Cap. Importance
7/9/25 Free

Director

8,750,000 -
7/3/25 Free

Director

8,750,000 -
7/1/25 Free

Director

8,750,000 -
Change 5-day change 1-year change 3-year change Capi.($)
+0.66%+0.33%+2.70%-15.08% 519M
+0.81%+4.07%-20.30%+48.66% 123B
+3.81%+6.18%+43.46% - 38.96B
+3.10%+9.99%+37.81%+221.15% 36.1B
-1.31%+7.44%-10.14%-29.39% 33.98B
+1.79%+4.00%-43.54%+25.58% 25.38B
+2.84%-0.58%-5.65%+38.22% 22.97B
+1.45%+3.81%+60.32%+184.91% 9.2B
+2.49%+2.12%+8.39%+221.36% 9.15B
+0.29%-0.76%+0.07%-29.91% 5.4B
Average +1.59%+3.84%+7.31%+73.95% 30.48B
Weighted average by Cap. +1.52%+5.14%-1.27%+67.94%

Financials

2024 2025
Net sales 1.32B 199M 177M 164M 148M 279M 18.81B 284M 1.97B 772M 9.84B 745M 729M 31.4B 1.34B 202M 180M 167M 151M 284M 19.15B 289M 2B 786M 10.02B 758M 742M 31.96B
Net income 124M 18.58M 16.54M 15.33M 13.89M 26.1M 1.76B 26.54M 184M 72.24M 921M 69.68M 68.24M 2.94B 122M 18.26M 16.25M 15.06M 13.65M 25.66M 1.73B 26.09M 181M 71.01M 905M 68.5M 67.08M 2.89B
Net Debt 249M 37.37M 33.26M 30.82M 27.93M 52.49M 3.54B 53.37M 370M 145M 1.85B 140M 137M 5.91B 252M 37.83M 33.67M 31.21M 28.28M 53.15M 3.58B 54.04M 374M 147M 1.88B 142M 139M 5.98B
Projected Income Statement - Annual - Tivoli A/S
Logo Tivoli A/S
Tivoli A/S is a Denmark-based company primarily engaged in the operation of the Tivoli amusement park and pleasure garden in Copenhagen. The Company’s activities are divided into six main areas: Online Casino, which is engaged in operating online games; Food and Beverage, which operates Tivoli’s restaurants; High End, which is engaged in the operation of the House of Nimb and Nimb Terrasse; Real Estate, which is the beneficiary of the Company’s tenanted restaurants; Sales and Sponsors, which includes the Company’s earnings from entrance fees and sponsorship agreements; as well as Entertainment, which bears the expenses for the operation of such events as Friday Rock concerts, Garden orchestras, Pantomime shows and other events in the Garden. The three remaining segments undertake the Company’s administrative functions within the fields of information technology (IT), finance, marketing and human resources (HR), as well as operation and maintenance of the Gardens.
Employees
1,070
Date Price Change Volume
26-10-21 DKK 608.00 +0.66% 413
26-10-20 DKK 604.00 -0.66% 793
26-10-19 DKK 608.00 +0.66% 768
26-10-16 DKK 604.00 -0.66% 191
26-10-15 DKK 608.00 +0.33% 142