Digital Distribution And Automation Will Drive Nordic Renovations

AN

AnalystConsensusTarget

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

26 Jan 25

Updated

06 May 25

Views

13

n/a

n/a

AnalystConsensusTarget's Fair Value

n/a

1Y

2.2%

7D

0.6%

Loading

1Y

2.2%

7D

0.6%

You can edit this narrative until May 12 6:01 AM. Then, changes will post as Updates.

Author's Valuation

DKK 96.531.2% undervalued

AnalystConsensusTarget Fair Value

Shared on 06 May 25

Fair value Increased 0.46%

Shared on 01 May 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 23 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 17 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 09 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 02 Apr 25

Fair value Increased 2.40%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 26 Mar 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 19 Mar 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 12 Mar 25

Fair value Decreased 3.29%

AnalystConsensusTarget has increased revenue growth from 4.7% to 9.8%, decreased profit margin from 7.9% to 6.9% and increased future PE multiple from 9.6x to 11.2x.

AnalystConsensusTarget Fair Value

DKK 96.5

31.2% undervalued

Future estimation in

Growth p.a.

Growth p.a.

%

Decrease

Increase

Current revenue growth rate

8.21%

Consumer Durables revenue growth rate

0.18%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

%

0

Decrease

Increase

Current discount rate

7.60%

Calculation

DKK 119.57m

Earnings '28

x

9.93x

PE Ratio '28

=

DKK 1.19b

Market Cap '28

DKK 1.19b

Market Cap '28

/

10.44m

No. shares '28

=

DKK 113.76

Share Price '28

DKK 113.76 Share Price '28

Discounted to 2025 @ 7.17% p.a.

=

DKK 92.43

Fair Value '25