Company Valuation: Gubra A/S

Data adjusted to current consolidation scope
Fiscal Period: December 2024 2025 2026 2027 2028
Capitalization 1 10,176 8,458 5,997 - -
Change - -16.88% -29.09% - -
Enterprise Value (EV) 1 10,176 8,458 5,133 4,948 4,194
Change - -16.88% -39.31% -3.61% -15.23%
P/E ratio -284x 5.04x -51.9x 36.8x 7.91x
PBR - - 5.24x 3.53x 2.84x
PEG - -0x 0x -0x 0x
Capitalization / Revenue - 3.21x 15.5x 7.81x 3.93x
EV / Revenue - 3.21x 13.2x 6.45x 2.75x
EV / EBITDA - 3.78x -45.5x 20.9x 4.39x
EV / EBIT - 3.81x -37.9x 23.2x 4.51x
EV / FCF - - 88.5x 8.6x 9.62x
FCF Yield - - 1.13% 11.6% 10.4%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -2.2 102.7 -7.075 9.98 46.42
Distribution rate - - - - -
Net sales 1 - 2,637 387.9 767.6 1,527
EBITDA 1 - 2,238 -112.8 236.4 955.9
EBIT 1 - 2,221 -135.5 212.9 930.9
Net income 1 -36.5 1,691 -115.2 162.6 755.8
Net Debt 1 - - -864.5 -1,050 -1,803
Reference price 2 624.00 517.50 367.20 367.20 367.20
Nbr of stocks (in thousands) 16,308 16,344 16,333 - -
Announcement Date 2/28/25 2/27/26 - - -
1DKK in Million2DKK
Estimates

P/E ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-51.9x13.23x-45.5x - 935M
43.19x10.11x36.48x0.03% 45.56B
16.15x5.76x12.69x1.85% 40.81B
-53.49x18.02x-59.54x-.--% 31.01B
-16.58x2.76x-13.85x-.--% 21.05B
28.08x5.79x16.09x-.--% 19.37B
22.45x4.26x13.93x-.--% 17.15B
-329.86x27.4x1508.36x-.--% 13.54B
-14.37x6424.77x-18.36x-.--% 12.66B
-172.74x42.14x-167.37x-.--% 12.33B
Average -52.91x 655.42x 128.29x 0.21% 21.44B
Weighted average by Cap. -24.62x 390.62x 87.11x 0.36%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

SPRING SALE -40%: The Best Tools Reserved for Subscribers to Identify Tomorrow's Top Investments!
d
:
:
BENEFIT NOW