|
Delayed
OTC Markets
01:51:16 06/10/21 am AEDT
|
5-day change | 1st Jan Change | ||
| 23.50 USD | -1.67% |
|
-11.78% | - |
| 06:54pm | Citigroup raises price target for Demant to DKK 430 (325), reiterates buy | FW |
| 26/10 | DNB Carnegie raises target price for Demant to 380 Danish kroner (320), reiterates buy | FW |
Company Valuation: DEMT AS
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 80,200 | 42,434 | 64,150 | 57,517 | 45,841 | 76,514 | - | - |
| Change | - | -47.09% | 51.17% | -10.34% | -20.3% | 66.91% | - | - |
| Enterprise Value (EV) 1 | 89,350 | 55,145 | 76,430 | 71,062 | 64,583 | 94,286 | 93,803 | 92,228 |
| Change | - | -38.28% | 38.6% | -7.02% | -9.12% | 45.99% | -0.51% | -1.68% |
| P/E | 31.3x | 20.9x | 36.8x | 24x | 29.4x | 26.6x | 21.4x | 18.5x |
| PBR | 9.67x | 5.02x | 7.07x | 5.95x | 4.58x | 6.18x | 5.44x | 4.47x |
| PEG | - | -1.5x | -2.9x | 0.7x | -0.9x | 0.3x | 0.9x | 1.2x |
| Capitalization / Revenue | 4.36x | 2.15x | 2.86x | 2.57x | 2x | 2.87x | 2.67x | 2.5x |
| EV / Revenue | 4.86x | 2.8x | 3.41x | 3.17x | 2.81x | 3.54x | 3.28x | 3.02x |
| EV / EBITDA | 19.7x | 12.6x | 13.9x | 11.9x | 12.1x | 14.8x | 13.1x | 11.9x |
| EV / EBIT | 26.4x | 17.2x | 18.4x | 16.1x | 16.3x | 19.4x | 17.4x | 15.7x |
| EV / FCF | 35.4x | 34.1x | 21.9x | 20.4x | 20.9x | 35.4x | 25.9x | 22.1x |
| FCF Yield | 2.83% | 2.93% | 4.56% | 4.91% | 4.79% | 2.83% | 3.87% | 4.52% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 10.7 | 9.21 | 8.04 | 10.99 | 7.31 | 13.58 | 16.91 | 19.48 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 18,388 | 19,705 | 22,443 | 22,419 | 22,971 | 26,627 | 28,628 | 30,583 |
| EBITDA 1 | 4,536 | 4,383 | 5,482 | 5,963 | 5,351 | 6,380 | 7,141 | 7,761 |
| EBIT 1 | 3,386 | 3,207 | 4,148 | 4,404 | 3,960 | 4,853 | 5,390 | 5,860 |
| Net income 1 | 2,513 | 2,082 | 1,795 | 2,387 | 1,544 | 2,828 | 3,483 | 3,921 |
| Net Debt 1 | 9,150 | 12,711 | 12,280 | 13,545 | 18,742 | 17,772 | 17,289 | 15,714 |
| Reference price 2 | 335.10 | 192.55 | 296.00 | 264.20 | 215.20 | 361.20 | 361.20 | 361.20 |
| Nbr of stocks (in thousands) | 239,330 | 220,381 | 216,722 | 217,703 | 213,014 | 210,899 | - | - |
| Announcement Date | 8/2/22 | 7/2/23 | 5/2/24 | 5/2/25 | 3/2/26 | - | - | - |
1DKK in Million2DKK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 34.11x | 4.04x | 15.18x | 2.52% | 178B | |
| 23.4x | 4.6x | 16.03x | 1.19% | 116B | |
| 20.08x | 3.49x | 12.5x | 3.02% | 115B | |
| 31.91x | 3.07x | 12.4x | 2.23% | 93.1B | |
| 17.84x | 0.21x | 12.94x | 0.73% | 62.09B | |
| 31.75x | 7.96x | 20.45x | 1.24% | 55.87B | |
| 38.68x | 3.58x | 12.18x | 2.14% | 53.12B | |
| 38.02x | 9.44x | 26.4x | -.--% | 44.22B | |
| 40.3x | 3.26x | 12.16x | 0.53% | 33.59B | |
| Average | 30.68x | 4.40x | 15.58x | 1.51% | 83.45B | |
| Weighted average by Cap. | 29.35x | 4.15x | 15.08x | 1.85% |
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
- DEMANT Stock
- WILYY Stock
- Valuation DEMT AS
Select your edition
All financial news and data tailored to specific country editions
