Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Denmark
/
Capital Goods
/
Rockwool
ROCK B
Rockwool
High Energy Prices Will Shrink Margins For Stone Wool
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 10 Analysts
Published
21 Jun 25
Updated
09 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
DKK 249.91
13.5% overvalued
intrinsic discount
09 Aug
DKK 283.65
Loading
1Y
-0.1%
7D
-2.9%
Author's Valuation
DKK 249.9
13.5% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
DKK 249.9
13.5% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
0
4b
2014
2017
2020
2023
2025
2026
2028
Revenue €4.3b
Earnings €477.7m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
4.26%
Building revenue growth rate
0.18%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
6.04%
Calculation
€477.70m
Earnings '28
x
17.37x
PE Ratio '28
=
€8.30b
Market Cap '28
€8.30b
Market Cap '28
/
213.81m
No. shares '28
=
€38.81
Share Price '28
€38.81
Share Price '28
Discounted to 2025 @ 6.02% p.a.
=
€32.57
Fair Value '25
€32.57
Fair Value '25
Converted to DKK @ 7.4644 EUR/DKK Exchange Rate
=
DKK 243.11
Fair Value '25