Royal Unibrew A/S

BATS-CHIXE:RBREWC Stock Report

Market Cap: DKK 27.7b

Royal Unibrew Valuation

Is RBREWC 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 RBREWC when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Discounted Cash Flow
Simply Wall St
DKK 1.40k
Fair Value
61.2% undervalued intrinsic discount
10
Number of Analysts

Below Fair Value: RBREWC (DKK542.25) is trading below our estimate of fair value (DKK1397.93)

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

Key Valuation Metric

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

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

The above table shows the Price to Earnings ratio for RBREWC. This is calculated by dividing RBREWC's market cap by their current earnings.
What is RBREWC's PE Ratio?
PE Ratio18.9x
EarningsDKK 1.46b
Market CapDKK 27.68b

Price to Earnings Ratio vs Peers

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

The above table shows the PE ratio for RBREWC vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average24x
SHEP Shepherd Neame
15.6x4.7%UK£76.2m
CWK Cranswick
22.9x8.0%UK£2.6b
TATE Tate & Lyle
14.9x13.1%UK£2.3b
FEVR Fevertree Drinks
42.5x15.3%UK£930.0m
RBREWC Royal Unibrew
18.9x6.3%DKK 27.7b

Price-To-Earnings vs Peers: RBREWC is good value based on its Price-To-Earnings Ratio (18.9x) compared to the peer average (23.7x).

Price to Earnings Ratio vs Industry

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

0 CompaniesPrice / EarningsEstimated GrowthMarket Cap
No. of Companies9PE01020304050+
0 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: RBREWC is expensive based on its Price-To-Earnings Ratio (18.9x) compared to the European Beverage industry average (17.5x).

Price to Earnings Ratio vs Fair Ratio

What is RBREWC'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.

RBREWC PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio18.9x
Fair PE Ration/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate RBREWC'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?

The above table shows the analyst RBREWC forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
Currentn/a
DKK 602.80
0%
11.5%DKK 690.00DKK 460.00n/a10
Mar ’26n/a
DKK 602.80
0%
11.5%DKK 690.00DKK 460.00n/a10
Feb ’26n/a
DKK 588.30
0%
13.1%DKK 690.00DKK 440.00n/a10
Jan ’26n/a
DKK 598.40
0%
13.3%DKK 694.00DKK 440.00n/a10
Dec ’25DKK 534.75
DKK 598.40
+11.9%
13.3%DKK 694.00DKK 440.00n/a10
Nov ’25DKK 518.00
DKK 591.90
+14.3%
15.1%DKK 694.00DKK 440.00n/a10
Oct ’25n/a
DKK 586.90
0%
16.0%DKK 694.00DKK 410.00n/a10
Sep ’25n/a
DKK 568.40
0%
18.2%DKK 694.00DKK 410.00n/a10
Aug ’25DKK 535.25
DKK 568.40
+6.2%
18.2%DKK 694.00DKK 410.00n/a10
Jul ’25n/a
DKK 559.50
0%
17.0%DKK 680.00DKK 410.00n/a10
Jun ’25DKK 560.75
DKK 545.00
-2.8%
17.3%DKK 680.00DKK 410.00n/a10
May ’25n/a
DKK 529.00
0%
15.3%DKK 655.00DKK 410.00n/a10
Apr ’25n/a
DKK 500.30
0%
18.4%DKK 673.00DKK 350.00n/a10
Mar ’25n/a
DKK 509.80
0%
18.0%DKK 673.00DKK 370.00n/a10
Feb ’25n/a
DKK 527.80
0%
16.3%DKK 673.00DKK 370.00n/a10
Jan ’25DKK 454.15
DKK 543.50
+19.7%
14.3%DKK 700.00DKK 430.00n/a10
Dec ’24DKK 442.35
DKK 541.50
+22.4%
14.9%DKK 700.00DKK 410.00DKK 534.7510
Nov ’24n/a
DKK 617.00
0%
16.7%DKK 760.00DKK 410.00DKK 518.0010
Oct ’24n/a
DKK 633.64
0%
16.4%DKK 760.00DKK 380.00n/a11
Sep ’24DKK 602.50
DKK 630.83
+4.7%
15.7%DKK 750.00DKK 380.00n/a12
Aug ’24DKK 592.40
DKK 634.17
+7.1%
15.7%DKK 760.00DKK 380.00DKK 535.2512
Jul ’24DKK 608.80
DKK 627.50
+3.1%
15.9%DKK 760.00DKK 380.00n/a12
Jun ’24DKK 591.60
DKK 629.17
+6.4%
15.9%DKK 760.00DKK 380.00DKK 560.7512
May ’24DKK 646.00
DKK 619.58
-4.1%
16.9%DKK 765.00DKK 380.00n/a12
Apr ’24DKK 572.80
DKK 575.42
+0.5%
16.7%DKK 765.00DKK 380.00n/a12
Mar ’24DKK 491.60
DKK 540.33
+9.9%
17.4%DKK 700.00DKK 375.00n/a12
Analyst Price Target
Consensus Narrative from 10 Analysts
DKK 591.08
Fair Value
8.3% undervalued intrinsic discount
10
Number of Analysts

Analyst Forecast: Target price is less than 20% higher than the current share price.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2025/03/10 06:38
End of Day Share Price 2025/02/20 00:00
Earnings2024/12/31
Annual Earnings2024/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* Example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on Github.

Analyst Sources

Royal Unibrew A/S is covered by 23 analysts. 9 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Michael Vitfell-RasmussenABG Sundal Collier
Mandeep SanghaBarclays
Javier Gonzalez-LastraBerenberg