Valuation: Tivoli A/S

Market Cap 3.49B 522M 467M 431M 391M 731M 49.59B 743M 5.19B 2.05B 25.98B 1.96B 1.92B 81.92B P/E 2024
30.3x
P/E 2025 28x
Enterprise Value 3.74B 560M 500M 462M 419M 783M 53.17B 796M 5.56B 2.2B 27.86B 2.1B 2.06B 87.83B EV / Sales 2024
3.03x
EV / Sales 2025 2.72x
Free-Float
42.8%
Yield 2024
0.82%
Yield 2025 0.92%
1 week+0.99%
Current month+1.67%
1 month-0.33%
3 months-4.09%
6 months-6.44%
Current year+2.35%
1 week 604
Extreme 604
610
1 month 594
Extreme 594
610
Current year 594
Extreme 594
658
1 year 584
Extreme 584
658
3 years 584
Extreme 584
770
5 years 584
Extreme 584
900
10 years 425
Extreme 425
944
Manager TitleAgeSince
Chief Executive Officer 52 01/09/2020
Director of Finance/CFO - 11/03/2022
Chief Tech/Sci/R&D Officer 52 01/03/2011
Director TitleAgeSince
Director/Board Member 55 01/08/2015
Chairman 64 23/04/2018
Director/Board Member 65 23/04/2018
Date Insider Type Main position Quantity % Market Cap. Importance
7/9/25 A Free

Director

8,750,000 -
7/3/25 A Free

Director

8,750,000 -
7/1/25 A Free

Director

8,750,000 -
Change 5-day change 1-year change 3-year change Capi.($)
0.00%+0.99%+3.39%-14.80% 522M
-3.27%-4.66%-23.51%+38.17% 117B
-3.25%-1.41%+35.73% - 36.73B
-3.18%+0.02%+34.02%+203.49% 34.69B
+0.03%+3.60%-6.39%-28.36% 34.31B
+0.53%-0.57%-44.03%+17.66% 25.05B
-2.06%-1.70%-7.99%+32.15% 22.19B
-0.14%+3.48%+62.08%+193.63% 9.37B
-1.18%+1.93%+8.24%+232.36% 9.11B
-1.12%-2.94%-4.13%-31.68% 5.22B
Average -0.83%-0.16%+5.74%+71.40% 29.43B
Weighted average by Cap. -0.12%-1.69%-3.82%+60.06%

Financials

2024 2025
Net sales 1.32B 198M 177M 163M 148M 277M 18.79B 281M 1.96B 778M 9.84B 743M 727M 31.03B 1.34B 201M 180M 166M 151M 282M 19.12B 286M 2B 792M 10.02B 756M 740M 31.59B
Net income 124M 18.52M 16.54M 15.28M 13.84M 25.9M 1.76B 26.33M 184M 72.78M 921M 69.49M 68.01M 2.9B 122M 18.2M 16.25M 15.02M 13.61M 25.46M 1.73B 25.88M 181M 71.54M 905M 68.31M 66.86M 2.85B
Net Debt 249M 37.24M 33.26M 30.72M 27.84M 52.09M 3.54B 52.95M 370M 146M 1.85B 140M 137M 5.84B 252M 37.71M 33.67M 31.11M 28.19M 52.74M 3.58B 53.61M 374M 148M 1.88B 142M 139M 5.91B
Projected Income Statement - Annual - Tivoli A/S
Logo Tivoli A/S
Tivoli A/S is a Denmark-based company primarily engaged in the operation of the Tivoli amusement park and pleasure garden in Copenhagen. The Company’s activities are divided into six main areas: Online Casino, which is engaged in operating online games; Food and Beverage, which operates Tivoli’s restaurants; High End, which is engaged in the operation of the House of Nimb and Nimb Terrasse; Real Estate, which is the beneficiary of the Company’s tenanted restaurants; Sales and Sponsors, which includes the Company’s earnings from entrance fees and sponsorship agreements; as well as Entertainment, which bears the expenses for the operation of such events as Friday Rock concerts, Garden orchestras, Pantomime shows and other events in the Garden. The three remaining segments undertake the Company’s administrative functions within the fields of information technology (IT), finance, marketing and human resources (HR), as well as operation and maintenance of the Gardens.
Employees
1,070
Date Price Change Volume
23/10/26 DKK 610.00 0.00% 446
22/10/26 DKK 610.00 0.00% 378
21/10/26 DKK 610.00 +0.99% 429
20/10/26 DKK 604.00 -0.66% 793
19/10/26 DKK 608.00 +0.66% 768