Valuation H. Lundbeck A/S

Equities

Market Closed - Nasdaq Copenhagen Other stock markets 08:50:00 10/04/2026 pm IST			5-day change	1st Jan Change
40.38 ^DKK	+1.36%		-0.98%	-6.44%

23/03	H. Lundbeck Price Target Down as AlphaValue/Baader Europe Expects Patent Expirations to Weigh on Growth	MT
20/03	H Lundbeck: Markets need more proof of growth promise

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	38,817	-	-
Change	-	24.72%	24.27%	5.03%	-6.23%	-	-
Enterprise Value (EV) ¹	27,464	31,008	51,598	49,619	43,033	38,737	34,867
Change	-	12.91%	66.4%	-3.84%	-13.27%	-9.98%	-9.99%
P/E ratio	13.5x	14.2x	13x	13.4x	9.3x	9.22x	9.87x
PBR	1.24x	1.47x	1.64x	1.72x	1.38x	1.23x	1.14x
PEG	-	0.7x	0.3x	8.5x	0.3x	10.05x	-1.49x
Capitalization / Revenue	1.39x	1.59x	1.79x	1.68x	1.53x	1.52x	1.56x
EV / Revenue	1.51x	1.56x	2.34x	2.01x	1.7x	1.52x	1.4x
EV / EBITDA	5.89x	5.49x	8.13x	6.3x	5.4x	4.85x	4.59x
EV / EBIT	9.63x	9.71x	15.8x	9.41x	7.12x	6.42x	6.18x
EV / FCF	10.2x	8.66x	18.7x	10.2x	8.11x	6.62x	6.43x
FCF Yield	9.83%	11.5%	5.35%	9.8%	12.3%	15.1%	15.6%
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%	3.47%	3.52%	3.42%
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	40.38	40.38	40.38
Nbr of stocks (in thousands)	9,92,840	9,92,840	9,92,011	9,91,227	9,91,227	-	-
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	9.3x	1.7x	5.4x	3.47%	609.47Cr
MCKESSON CORPORATION	24.58x	0.26x	15.93x	0.35%	11TCr
CARDINAL HEALTH, INC.	26.23x	0.22x	14.15x	0.96%	5.07TCr
SIGMA HEALTHCARE LIMITED	42.96x	2.9x	26.95x	1.47%	2.19TCr
HUADONG MEDICINE CO., LTD	16.37x	1.32x	10.39x	1.9%	923.73Cr
SHANGHAI PHARMACEUTICALS HOLDING CO., LTD	11.83x	0.22x	5.72x	2.5%	841.71Cr
SINOPHARM GROUP CO. LTD.	7.72x	0.1x	2.92x	3.9%	833.57Cr
GALENICA AG	25.21x	1.24x	15.49x	2.78%	577.3Cr
JOINTOWN PHARMACEUTICAL GROUP CO., LTD	10.16x	0.14x	4.83x	4.16%	391.44Cr
MEDIPAL HOLDINGS CORPORATION	14.1x	-	-	2.21%	372.14Cr
Average	18.85x	0.90x	11.31x	2.37%	2.24TCr
Weighted average by Cap.	24.48x	0.61x	15.00x	1.12%