Valuation Embla Medical hf.

Equities

Market Closed - Nasdaq Copenhagen Other stock markets 08:50:00 04/06/2026 pm IST			5-day change	1st Jan Change
27.45 ^DKK	+1.48%		-0.36%	-15.54%

29/04	Nordea cuts Embla price target to DKK 34 (38), reiterates Buy	FW
28/04	Embla Medical hf., Q1 2026 Earnings Call, Apr 28, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	2,720	2,025	1,711	2,115	2,187	1,822	-	-
Change	-	-25.54%	-15.52%	23.63%	3.42%	-16.73%	-	-
Enterprise Value (EV) ¹	3,083	2,429	2,106	2,529	2,626	2,217	2,174	2,130
Change	-	-21.2%	-13.31%	20.1%	3.84%	-15.6%	-1.93%	-2%
P/E ratio	41.1x	47.6x	28.4x	30.6x	26.2x	19.5x	16.6x	14.3x
PBR	4.33x	3.26x	2.38x	2.73x	2.46x	1.86x	1.69x	1.52x
PEG	-	-1.5x	0.8x	1.5x	4.07x	1.4x	1x	0.9x
Capitalization / Revenue	3.78x	2.82x	2.18x	2.47x	2.36x	1.78x	1.65x	1.52x
EV / Revenue	4.29x	3.38x	2.68x	2.96x	2.83x	2.17x	1.97x	1.78x
EV / EBITDA	20.7x	19x	15.1x	14.6x	14.1x	10.6x	9.37x	8.28x
EV / EBIT	31.7x	30.8x	23.6x	22.4x	21x	15.6x	13.6x	11.9x
EV / FCF	41.7x	69.4x	40.5x	32.8x	26.3x	22.2x	18.2x	16.8x
FCF Yield	2.4%	1.44%	2.47%	3.04%	3.81%	4.51%	5.48%	5.96%
Dividend per Share ³	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ³	1.03	0.7053	0.9656	1.164	1.239	1.41	1.649	1.919
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	718.7	718.6	785.7	854.9	928.7	1,022	1,105	1,197
EBITDA ¹	149	128.2	139.3	173.3	185.9	209.8	232	257.4
EBIT ¹	97.31	78.84	89.39	113.2	125.3	142.1	159.5	179.6
Net income ¹	63.99	42.51	58.39	68.28	83.34	94.5	109.9	126.2
Net Debt ¹	363	404	395	414	439	395.1	352.4	308.9
Reference price ³	42.30	33.55	27.45	35.60	32.50	27.45	27.45	27.45
Nbr of stocks (in thousands)	4,22,208	4,20,145	4,20,298	4,26,934	4,27,326	4,26,703	-	-
Announcement Date	01/02/22	31/01/23	30/01/24	05/02/25	03/02/26	-	-	-

¹DKK in Million²USD in Million³DKK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
EMBLA MEDICAL HF.	19.46x	2.17x	10.57x	-.--%	180.94Cr
STRAUMANN HOLDING AG	31.39x	5.36x	17.96x	1.08%	1.89TCr
SONOVA HOLDING AG	20.7x	3.42x	12.56x	2.25%	1.56TCr
COCHLEAR LIMITED	25.95x	2.74x	13.02x	3.42%	464.52Cr
OTTOBOCK SE & CO. KGAA	19.12x	2.47x	9.58x	1.96%	404.19Cr
ANGELALIGN TECHNOLOGY INC.	49.82x	3.05x	24.26x	0.92%	154.86Cr
EYEBRIGHT MEDICAL TECHNOLOGY (BEIJING) CO., LTD.	19.49x	4.19x	12.1x	1.03%	118.31Cr
DELCATH SYSTEMS, INC.	-17.83x	-	-	-	37Cr
Average	21.01x	3.34x	14.29x	1.52%	600.81Cr
Weighted average by Cap.	25.83x	4.00x	14.78x	1.72%