載入錯誤
看來載入頁面時發生了錯誤.
重新載入
我們的團隊已收到通知,但若此問題持續,請透過
電郵支援widget工具
聯絡我們。
HK
前往
獲取50%折扣優惠
登入
觀察名單
觀點
ProPicks AI
篩選器
數據瀏覽
圖表
已儲存工作
WarrenAI
收起
H Lundbeck B
CPSE:HLUNB
丹麥 / 保健 / 製藥
加入觀察名單
貨幣
kr
綜觀
新聞
股息
財報
模型
財務狀況
比較
穩健度
圖表
市盈率倍數
股價
39.06
DKK
公允價值
49.95
DKK
Metrics
Range
Conclusion
Selected LTM P/E Multiple
14.2x - 15.6x
14.9x
Selected Fwd P/E Multiple
7.7x - 8.5x
8.1x
Fair Value
kr47.45 - kr52.44
kr49.95
Upside
21.9% - 34.7%
28.3%
Benchmarks
-
Full Ticker
Novo Nordisk A/S
-
CPSE:NOVOB
Novartis AG
-
SWX:NOVN
Orion Oyj
-
HLSE:ORNAV
AstraZeneca PLC
-
OM:AZN
Pfizer Inc.
-
DB:PFE
H. Lundbeck A/S
-
CPSE:HLUNB
-
-
-
Multiples Valuation: Price / EPS
分享
儲存
股價
39.06
DKK
公允價值
49.95
DKK
看漲
28.3%
Price / LTM EPS Multiple
Price / Fwd EPS Multiple
Fair Value
Benchmark Editor
Select Price / LTM EPS Ratio
Benchmark Companies
NOVO B
NOVN
ORNAV
AZN
PFE
HLUN B
CPSE:NOVOB
SWX:NOVN
HLSE:ORNAV
OM:AZN
DB:PFE
CPSE:HLUNB
Historical Net Income Growth
5Y CAGR
21.0%
10.8%
10.5%
39.4%
-5.6%
6.3%
3Y CAGR
28.4%
-19.5%
19.4%
297.5%
-29.0%
33.6%
Latest Twelve Months
23.5%
35.4%
62.7%
28.8%
513.7%
34.8%
Historical Net Income Profit Margin
5 Year Average Margin
33.9%
27.4%
20.7%
9.6%
19.4%
11.0%
Prior Fiscal Year
36.0%
18.4%
18.2%
13.0%
3.6%
11.5%
Latest Fiscal Year
34.8%
23.1%
21.4%
13.0%
12.6%
14.3%
Latest Twelve Months
35.6%
24.7%
22.5%
14.7%
16.8%
14.8%
Current Trading Multiples
EV / LTM EBITDA
9.6x
11.1x
19.9x
14.0x
7.8x
6.8x
Price / LTM Sales
4.6x
4.3x
5.6x
4.3x
2.2x
1.6x
LTM P/E Ratio
13.0x
17.2x
25.0x
29.1x
13.3x
10.7x
Low
Mid
High
Benchmark LTM P/E Ratio
13.0x
17.2x
29.1x
Historical LTM P/E Ratio
12.9x
15.9x
45.9x
Selected P/E Multiple
14.2x
14.9x
15.6x
(x) LTM Net Income
3,485
3,485
3,485
(=) Equity Value
49,322
51,918
54,514
(/) Shares Outstanding
991.2
991.2
991.2
Implied Value Range
49.76
52.38
55.00
FX Rate: DKK/DKK
1.0
1.0
1.0
Market Price
Implied Value Range (Trading Cur)
49.76
52.38
55.00
38.92
Upside / (Downside)
27.8%
34.6%
41.3%
支援算式
Equity Waterfall
Financials
Historical Multiples
Equity Value
Benchmark Companies
(in millions)
NOVO B
NOVN
ORNAV
AZN
PFE
HLUN B
Value of Common Equity
1,425,230
236,587
9,314
243,045
141,840
38,579
(/) Shares Outstanding
4,443.4
1,935.9
140.7
1,550.7
5,685.6
991.2
Implied Stock Price
320.75
122.21
66.20
156.73
24.95
38.92
FX Conversion Rate to Trading Currency
1.00
1.24
1.00
0.10
1.17
1.00
Implied Stock Price (Trading Cur)
320.75
98.57
66.20
1,500.00
21.39
38.92
Trading Currency
DKK
CHF
EUR
SEK
EUR
DKK
FX Rate to Reporting Currency
1.00
1.24
1.00
0.10
1.17
1.00
版權所有。
使用條款
繁體中文
English (UK)
English (India)
English (Canada)
English (Australia)
English (South Africa)
English (Philippines)
Deutsch
Español (España)
Español (México)
Français
Italiano
Nederlands
Português (Portugal)
Polski
Português (Brasil)
Русский
Türkçe
Ελληνικά
Svenska
Suomi
日本語
한국어
简体中文
Bahasa Indonesia
Bahasa Melayu
ไทย
Tiếng Việt
हिंदी