Company Valuation: Lollands Bank A/S

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 419 619.9 624.2 588.6 631.8 923.4
Change - 47.94% 0.7% -5.71% 7.34% 46.15%
Enterprise Value (EV) 1 -293.8 3.889 -13.71 -133.7 -121.8 -36.58
Change - 101.32% -452.56% -875.09% 8.91% 69.97%
P/E Ratio 6.68x 8.42x 11x 5.37x 6.38x 10.3x
PBR 0.68x 0.9x 0.86x 0.71x 0.69x 0.93x
PEG - 0.5x -0.5x 0.1x -0.66x -1.1x
Capitalization / Revenue 2.05x 2.7x 2.88x 1.94x 1.98x 3.11x
EV / Revenue -1.43x 0.02x -0.06x -0.44x -0.38x -0.12x
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - 15 5 15 15 27.8
Rate of return - 2.61% 0.87% 2.75% 2.56% 3.25%
EPS 2 58.05 68.16 52.46 101.6 91.7 83.1
Distribution rate - 22% 9.53% 14.8% 16.4% 33.5%
Net sales 1 204.9 229.2 216.6 302.9 319.9 297.2
EBITDA - - - - - -
EBIT - - - - - -
Net income 1 62.69 73.62 56.66 109.7 99.03 89.78
Net Debt 1 -712.9 -616 -638 -722.3 -753.6 -960
Reference price 2 388.00 574.00 578.00 545.00 585.00 855.00
Nbr of stocks (in thousands) 1,080 1,080 1,080 1,080 1,080 1,080
Announcement Date 23/02/21 02/03/22 01/03/23 28/02/24 26/02/25 03/03/26
1DKK in Million2DKK
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 14Cr
13.85x - - 2.04% 83TCr
12.19x - - 2.16% 39TCr
5.86x - - 5.28% 38TCr
10.7x - - 4.84% 30TCr
5.75x - - 5.31% 30TCr
17.36x - - 2.46% 28TCr
6.18x - - 5.05% 28TCr
11.74x - - 2.29% 25TCr
16.26x - - 2.37% 22TCr
Average 11.10x 3.53% 32.24TCr
Weighted average by Cap. 11.30x 3.34%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. LOLB Stock
  4. Valuation Lollands Bank A/S
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!