Valuation Danske Bank A/S

Equities

Real-time Estimate Cboe Europe Other stock markets 11:50:00 21/05/2026 BST			5-day change	1st Jan Change
331.80 ^DKK	+0.45%		+2.72%	+4.33%

10:17am	European Midday Briefing : Investors Weigh Peace Progress, Fed Hike Prospects	DJ
08:45am	Companies cutting jobs as investments shift toward AI	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	96,358	116,798	154,937	169,808	259,457	267,658	-	-
Change	-	21.21%	32.65%	9.6%	52.79%	3.16%	-	-
Enterprise Value (EV)	96,358	116,798	154,937	169,808	259,457	267,658	267,658	267,658
Change	-	21.21%	32.65%	9.6%	52.79%	3.16%	0%	0%
P/E ratio	7.74x	-22.9x	7.3x	7.33x	11.4x	11.2x	10.5x	9.93x
PBR	0.56x	0.73x	0.88x	0.97x	1.43x	1.47x	1.43x	1.38x
PEG	-	0x	-0x	0.6x	31.69x	2.02x	1.47x	1.83x
Capitalization / Revenue	2.26x	2.83x	2.95x	3.01x	4.56x	4.57x	4.39x	4.25x
EV / Revenue	0x	0x	0x	0x	0x	4.57x	4.39x	4.25x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	8.19x	7.82x	7.53x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	7.5	-	14.5	28.7	22.72	25.74	23.99	24.69
Rate of return	6.64%	-	8.04%	14.1%	7.13%	7.79%	7.26%	7.47%
EPS ²	14.6	-6	24.7	27.8	27.9	29.45	31.55	33.26
Distribution rate	51.4%	-	58.7%	103%	81.4%	87.4%	76.1%	74.2%
Net sales ¹	42,584	41,203	52,445	56,400	56,840	58,629	60,987	62,936
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	16,921	14,725	27,031	30,669	30,992	32,683	34,228	35,540
Net income ¹	12,469	-5,153	21,262	23,629	23,037	23,815	24,959	25,728
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	112.95	137.30	180.40	203.70	318.60	330.30	330.30	330.30
Nbr of stocks (in thousands)	853,105	850,681	858,852	833,617	814,367	810,349	-	-
Announcement Date	03/02/22	02/02/23	02/02/24	07/02/25	05/02/26	-	-	-

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.($)
DANSKE BANK A/S	11.22x	-	-	7.79%	41.64B
JPMORGAN CHASE & CO.	13.52x	-	-	2.08%	809B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	5.79x	-	-	5.35%	359B
BANK OF AMERICA CORPORATION	11.45x	-	-	2.3%	364B
HSBC HOLDINGS PLC	11.35x	-	-	4.57%	314B
CHINA CONSTRUCTION BANK CORPORATION	5.77x	-	-	5.29%	299B
BANK OF CHINA LIMITED	6.02x	-	-	5.18%	256B
ROYAL BANK OF CANADA	16.48x	-	-	2.61%	262B
WELLS FARGO & COMPANY	10.88x	-	-	2.48%	232B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	15.48x	-	-	2.49%	215B
Average	10.80x			4.01%	315.01B
Weighted average by Cap.	11.00x			3.46%