Valuation DEMT AS OTC Markets

Stocks

Delayed OTC Markets 15:51:16 05/10/2021 BST			5-day change	1st Jan Change
23.50 ^USD	-1.67%		-11.78%	-

08-20	UBS raises the target price for Demant to 300 Danish kroner (284), reiterates neutral	FW
08-19	Deutsche Bank raises target price for Demant, reiterates hold	FW

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	60,064	-	-
Change	-	-47.09%	51.17%	-10.34%	-20.3%	31.03%	-	-
Enterprise Value (EV) ¹	89,350	55,145	76,430	71,062	64,583	77,613	75,702	74,093
Change	-	-38.28%	38.6%	-7.02%	-9.12%	20.18%	-2.46%	-2.13%
P/E	31.3x	20.9x	36.8x	24x	29.4x	22.4x	18.3x	15.7x
PBR	9.67x	5.02x	7.07x	5.95x	4.58x	4.82x	3.96x	3.31x
PEG	-	-1.5x	-2.9x	0.7x	-0.9x	0.3x	0.8x	1x
Capitalization / Revenue	4.36x	2.15x	2.86x	2.57x	2x	2.29x	2.15x	2.01x
EV / Revenue	4.86x	2.8x	3.41x	3.17x	2.81x	2.96x	2.7x	2.48x
EV / EBITDA	19.7x	12.6x	13.9x	11.9x	12.1x	12.5x	11x	9.92x
EV / EBIT	26.4x	17.2x	18.4x	16.1x	16.3x	16.9x	14.9x	13.4x
EV / FCF	35.4x	34.1x	21.9x	20.4x	20.9x	30.3x	21.6x	18.6x
FCF Yield	2.83%	2.93%	4.56%	4.91%	4.79%	3.3%	4.62%	5.38%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	10.7	9.21	8.04	10.99	7.31	12.74	15.59	18.1
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	18,388	19,705	22,443	22,419	22,971	26,250	27,997	29,832
EBITDA ¹	4,536	4,383	5,482	5,963	5,351	6,186	6,855	7,469
EBIT ¹	3,386	3,207	4,148	4,404	3,960	4,587	5,075	5,548
Net income ¹	2,513	2,082	1,795	2,387	1,544	2,687	3,261	3,717
Net Debt ¹	9,150	12,711	12,280	13,545	18,742	17,549	15,638	14,029
Reference price ²	335.10	192.55	296.00	264.20	215.20	284.80	284.80	284.80
Nbr of stocks (in thousands)	239,330	220,381	216,722	217,703	213,014	210,899	-	-
Announcement Date	08/02/22	07/02/23	05/02/24	05/02/25	03/02/26	-	-	-

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.($)
ABBOTT LABORATORIES	33.31x	4.47x	17.18x	2.21%	201B
MEDTRONIC PLC	20.52x	3.55x	12.54x	3.26%	117B
CENCORA, INC.	17.96x	0.21x	13.09x	0.73%	62.6B
HOYA CORPORATION	30.45x	7.57x	19.35x	1.31%	52.49B
BECTON, DICKINSON AND COMPANY	36.57x	3.5x	12.01x	2.07%	51.69B
DEXCOM, INC.	35.74x	6.29x	19.74x	-.--%	33.65B
MEDLINE INC.	46.78x	1.32x	12.06x	0.16%	31.27B
WEST PHARMACEUTICAL SERVICES, INC.	40.64x	7.12x	25.55x	0.26%	24.52B
TERUMO CORPORATION	20.06x	3.09x	11.28x	1.43%	24.05B
Average	31.34x	4.12x	15.87x	1.27%	66.43B
Weighted average by Cap.	29.85x	4.02x	15.57x	1.83%