Carlsberg Valuation

Q: What is the Fair Price of CARLAC when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

CARLAC (DKK1105) is trading below our estimate of [[fair value]] (DKK1787.85)

Is CARLAC undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

3/6

Valuation Score 3/6

Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of CARLAC when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: CARLAC (DKK1105) is trading below our estimate of fair value (DKK1787.85)

Significantly Below Fair Value: CARLAC is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for CARLAC?

Key metric: As CARLAC is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for CARLAC. This is calculated by dividing CARLAC's market cap by their current earnings.
What is CARLAC's PE Ratio?
PE Ratio	18x
Earnings	DKK 7.48b
Market Cap	DKK 141.79b

CARLAC key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	2.3x
Enterprise Value/EBITDA	10.4x
PEG Ratio	0.6x

Price to Earnings Ratio vs Peers

How does CARLAC's PE Ratio compare to its peers?

The above table shows the PE ratio for CARLAC vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	14.2x
CCH Coca-Cola HBC	19x	11.9%	UK£10.0b
IMB Imperial Brands	9.6x	0.8%	UK£20.0b
ABF Associated British Foods	11.1x	4.2%	UK£16.1b
DGE Diageo	17.1x	3.9%	UK£52.5b
CARLAC Carlsberg	18x	31.7%	DKK 141.8b

Price-To-Earnings vs Peers: CARLAC is good value based on its Price-To-Earnings Ratio (18x) compared to the peer average (19x).

Price to Earnings Ratio vs Industry

How does CARLAC's PE Ratio compare vs other companies in the European Beverage Industry?

0 Companies	Price / Earnings	Estimated Growth	Market Cap

0 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: CARLAC is expensive based on its Price-To-Earnings Ratio (18x) compared to the European Beverage industry average (17.8x).

Price to Earnings Ratio vs Fair Ratio

What is CARLAC's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

CARLAC PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	18x
Fair PE Ratio	n/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate CARLAC's Price-To-Earnings Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

Analyst Forecast: Insufficient data to show price forecast.

Discover undervalued companies

Ebro Foods

€2.4b

Operates as a food company in Spain, rest of Europe, the United States, Canada, and internationally.

0NYH

€15.86

-2.7%

1.4%

Savencia

€674.0m

Produces, distributes, and markets dairy and cheese products in France, rest of Europe, and internationally.

0DTK

€50.20

-1.2%

-9.1%

Associated British Foods

UK£16.1b

Operates as a diversified food, ingredients, and retail company worldwide.

ABFL

UK£21.78

-3.2%

-7.3%