Valuation H. Lundbeck A/S

Equities

Real-time Estimate Cboe Europe Other stock markets 12:57:33 17/04/2026 BST			5-day change	1st Jan Change
42.45 ^DKK	+1.70%		+4.71%	-2.04%

04-13	Lundbeck to present new neurology data at upcoming congress	FW
03-23	H. Lundbeck Price Target Down as AlphaValue/Baader Europe Expects Patent Expirations to Weigh on Growth	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	25,433	31,719	39,416	41,398	39,954	-	-
Change	-	24.72%	24.27%	5.03%	-3.49%	-	-
Enterprise Value (EV) ¹	27,464	31,008	51,598	49,619	44,170	39,874	36,004
Change	-	12.91%	66.4%	-3.84%	-10.98%	-9.73%	-9.71%
P/E ratio	13.5x	14.2x	13x	13.4x	9.62x	9.53x	10.2x
PBR	1.24x	1.47x	1.64x	1.72x	1.43x	1.27x	1.18x
PEG	-	0.7x	0.3x	8.5x	0.3x	10.39x	-1.54x
Capitalization / Revenue	1.39x	1.59x	1.79x	1.68x	1.57x	1.57x	1.6x
EV / Revenue	1.51x	1.56x	2.34x	2.01x	1.74x	1.56x	1.44x
EV / EBITDA	5.89x	5.49x	8.13x	6.3x	5.54x	4.99x	4.74x
EV / EBIT	9.63x	9.71x	15.8x	9.41x	7.3x	6.61x	6.38x
EV / FCF	10.2x	8.66x	18.7x	10.2x	8.33x	6.81x	6.64x
FCF Yield	9.83%	11.5%	5.35%	9.8%	12%	14.7%	15.1%
Dividend per Share ²	0.58	0.7	0.95	1.15	1.4	1.423	1.381
Rate of return	2.23%	2.14%	2.3%	2.66%	3.35%	3.41%	3.31%
EPS ²	1.93	2.31	3.17	3.22	4.34	4.38	4.09
Distribution rate	30.1%	30.3%	30%	35.7%	32.3%	32.5%	33.8%
Net sales ¹	18,246	19,912	22,004	24,630	25,374	25,516	24,943
EBITDA ¹	4,663	5,652	6,347	7,881	7,969	7,991	7,598
EBIT ¹	2,852	3,195	3,270	5,275	6,047	6,031	5,643
Net income ¹	1,916	2,290	3,143	3,192	4,365	4,596	4,217
Net Debt ¹	2,031	-711	12,182	8,221	4,215	-80.41	-3,950
Reference price ²	26.05	32.76	41.32	43.16	41.74	41.74	41.74
Nbr of stocks (in thousands)	992,840	992,840	992,011	991,227	991,227	-	-
Announcement Date	07/02/23	07/02/24	05/02/25	04/02/26	-	-	-

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.($)
H. LUNDBECK A/S	9.62x	1.74x	5.54x	3.35%	6.3B
MCKESSON CORPORATION	24.64x	0.26x	15.97x	0.35%	106B
CARDINAL HEALTH, INC.	25.94x	0.21x	14.06x	0.96%	50.15B
SIGMA HEALTHCARE LIMITED	43.76x	2.95x	27.44x	1.45%	22.59B
HUADONG MEDICINE CO., LTD	16.05x	1.3x	10.12x	1.94%	9.05B
SHANGHAI PHARMACEUTICALS HOLDING CO., LTD	11.69x	0.22x	5.76x	2.5%	8.39B
SINOPHARM GROUP CO. LTD.	7.66x	0.1x	2.89x	3.93%	8.27B
GALENICA AG	24.84x	1.23x	15.33x	2.82%	5.72B
JOINTOWN PHARMACEUTICAL GROUP CO., LTD	10.12x	0.14x	4.81x	4.18%	3.9B
MEDIPAL HOLDINGS CORPORATION	13.66x	-	-	2.26%	3.64B
Average	18.80x	0.91x	11.32x	2.38%	22.42B
Weighted average by Cap.	24.55x	0.63x	15.08x	1.12%