Valuation Vestas Wind Systems A/S

Stocks

Real-time Estimate Cboe Europe Other stock markets 08:29:30 16/06/2026 pm IST			5-day change	1st Jan Change
170.60 ^DKK	+0.59%		+1.18%	-1.44%

15/06	Alfred Berg Gambak Nordic rises 3.07 percent in May: increases positions in Tieto, Norsk Hydro, and NCAB	FW
11/06	RWE Installs First Turbine at Nordseecluster, Its Largest Offshore Wind Project Currently Under Construction

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	27,019	27,310	29,016	13,275	22,995	22,351	-	-
Change	-	1.08%	6.25%	-54.25%	73.23%	-2.8%	-	-
Enterprise Value (EV) ¹	25,819	27,359	29,085	12,569	21,821	20,694	19,984	19,200
Change	-	5.96%	6.31%	-56.79%	73.62%	-5.16%	-3.44%	-3.92%
P/E Ratio	158x	-17.4x	359x	26.8x	30.2x	20.7x	16.1x	14.3x
PBR	5.72x	9.06x	9.58x	3.77x	5.95x	4.87x	4.04x	3.39x
PEG	-	0x	-3x	0x	0.5x	0.5x	0.6x	1.1x
Capitalization / Revenue	1.73x	1.89x	1.89x	0.77x	1.22x	1.06x	0.99x	0.94x
EV / Revenue	1.66x	1.89x	1.89x	0.73x	1.16x	0.98x	0.88x	0.81x
EV / EBITDA	18.7x	-434x	28.3x	7.83x	10.4x	7.93x	6.63x	5.83x
EV / EBIT	56x	-23.7x	126x	17x	20.5x	13.6x	10.5x	9.05x
EV / FCF	453x	-31.3x	119x	12.7x	14.9x	23.4x	15.9x	13.6x
FCF Yield	0.22%	-3.19%	0.84%	7.88%	6.71%	4.28%	6.28%	7.35%
Dividend per Share ²	0.05	-	-	0.1	0.1	0.2107	0.2741	0.3208
Rate of return	0.19%	-	-	0.76%	0.43%	0.93%	1.21%	1.41%
EPS ²	0.17	-1.56	0.08	0.49	0.77	1.096	1.409	1.586
Distribution rate	29.4%	-	-	20.4%	13%	19.2%	19.5%	20.2%
Net sales ¹	15,587	14,486	15,382	17,295	18,822	21,184	22,647	23,683
EBITDA ¹	1,382	-63	1,028	1,605	2,105	2,611	3,014	3,295
EBIT ¹	461	-1,152	231	741	1,067	1,517	1,894	2,121
Net income ¹	167	-1,572	77	499	778	1,094	1,386	1,539
Net Debt ¹	-1,200	49	69	-706	-1,174	-1,657	-2,368	-3,151
Reference price ²	26.90	27.17	28.75	13.16	23.22	22.69	22.69	22.69
Nbr of stocks (in thousands)	10,04,401	10,05,144	10,09,189	10,09,046	9,90,417	9,84,961	-	-
Announcement Date	10/02/22	08/02/23	07/02/24	05/02/25	05/02/26	-	-	-

¹EUR in Million²EUR

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.($)
VESTAS WIND SYSTEMS A/S	20.71x	0.98x	7.93x	0.93%	2.59TCr
GOLDWIND SCIENCE&TECHNOLOGY CO., LTD.	21.25x	1.19x	10.36x	1.27%	1.2TCr
SUZLON ENERGY LIMITED	32.46x	4.34x	23.79x	0.4%	807.78Cr
DAJIN HEAVY INDUSTRY CO.,LTD.	21.46x	5.21x	19.6x	0.78%	640.92Cr
SANY RENEWABLE ENERGY CO.,LTD.	14.44x	0.6x	8.15x	3.79%	344.93Cr
TITAN WIND ENERGY (SUZHOU) CO.,LTD	24.55x	-	-	0.53%	250.89Cr
INOX WIND LIMITED	23.88x	2.67x	12.57x	-	164.34Cr
TSP WIND POWER GROUP CO., LTD.	35.41x	-	-	1.52%	156.63Cr
Average	24.27x	2.50x	13.73x	1.32%	769.61Cr
Weighted average by Cap.	22.70x	1.99x	12.11x	1.07%