Valuation Orsted LIQUIDNET SYSTEMS

Stocks

Real-time Estimate Cboe Europe Other stock markets 18:00:45 13/07/2026 +03			5-day change	1st Jan Change
148.05 ^DKK	0.00%		0.00%	-

07-10	Poland's first Baltic sea wind farm tests onshore power route	RE
07-03	Ørsted ends its relationship with S&P

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	350,930	265,253	157,272	136,239	161,630	195,583	-	-
Change	-	-24.41%	-40.71%	-13.37%	18.64%	21.01%	-	-
Enterprise Value (EV) ¹	375,210	295,824	204,651	194,266	180,608	230,228	245,301	224,104
Change	-	-21.16%	-30.82%	-5.07%	-7.03%	27.47%	6.55%	-8.64%
P/E	34.4x	18.2x	-7.47x	-147x	64.4x	17.4x	15.5x	13.6x
PBR	4.28x	2.9x	2.07x	2.19x	0.91x	1.38x	1.32x	1.24x
PEG	-	0.4x	0x	1.5x	-0x	0x	1.3x	0.9x
Capitalization / Revenue	4.52x	2.01x	1.98x	1.92x	2.21x	2.4x	2.25x	1.99x
EV / Revenue	4.83x	2.24x	2.58x	2.73x	2.47x	2.83x	2.82x	2.29x
EV / EBITDA	15.4x	9.23x	10.9x	6.08x	8.05x	7.55x	7.59x	6.06x
EV / EBIT	23.2x	15x	-11.5x	31.5x	21x	12.3x	12.4x	9.92x
EV / FCF	-16.7x	-14x	13.1x	-8x	-5.82x	-7.38x	-15.4x	7.07x
FCF Yield	-5.98%	-7.13%	7.62%	-12.5%	-17.2%	-13.6%	-6.49%	14.1%
Dividend per Share ²	12.5	13.5	-	-	-	3.481	4.079	4.338
Rate of return	1.5%	2.14%	-	-	-	2.35%	2.76%	2.93%
EPS ²	24.3	34.6	-50.1	-2.2	1.9	8.504	9.551	10.92
Distribution rate	51.4%	39%	-	-	-	40.9%	42.7%	39.7%
Net sales ¹	77,673	132,277	79,255	71,034	73,244	81,377	86,939	98,064
EBITDA ¹	24,296	32,057	18,717	31,959	22,448	30,478	32,302	36,990
EBIT ¹	16,195	19,774	-17,853	6,171	8,620	18,739	19,823	22,595
Net income ¹	10,962	14,549	-21,059	-923	1,727	11,456	12,810	14,574
Net Debt ¹	24,280	30,571	47,379	58,027	18,978	34,645	49,719	28,521
Reference price ²	835.20	631.30	374.30	324.20	122.35	148.05	148.05	148.05
Nbr of stocks (in thousands)	420,175	420,170	420,175	420,230	1,321,047	1,321,059	-	-
Announcement Date	2/2/22 A	2/1/23 A	2/7/24 A	2/6/25 A	2/6/26 A	-	-	-

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.($)
GE VERNOVA INC.	35.62x	6.27x	45.87x	0.18%	293B
NEXTERA ENERGY	21.97x	9.23x	15.26x	2.8%	183B
IBERDROLA, S.A.	20.73x	4.23x	11.47x	3.48%	155B
ENEL S.P.A.	14.02x	1.99x	6.98x	5.09%	116B
SOUTHERN COMPANY	21.5x	5.98x	13.21x	3.18%	108B
DUKE ENERGY CORPORATION	18.58x	5.65x	11.27x	3.49%	97.82B
CONSTELLATION ENERGY CORPORATION	20.52x	3.15x	12.37x	0.67%	89.77B
AMERICAN ELECTRIC POWER COMPANY, INC.	21.24x	5.34x	12.83x	2.85%	73.69B
DOMINION ENERGY, INC.	19.47x	6.41x	13.72x	3.81%	61.64B
Average	21.52x	5.36x	15.89x	2.84%	130.96B
Weighted average by Cap.	23.81x	5.68x	20.59x	2.45%