Dashboard Pricing
English EN
Deutsch DE Español ES 简体中文 中文 हिन्दी HI
RBREW Royal Unibrew A/S
R

Royal Unibrew A/S
CSE:RBREW

Watchlist Manager
Royal Unibrew A/S
CSE:RBREW
Watchlist
Price: 479 DKK 2.79% Market Closed
Market Cap: kr23.6B
Write Note Create Alert

DCF Value

The DCF Value for Royal Unibrew A/S (RBREW) under the Base Case is DKK. Compared with the current market price of 479 DKK, the stock appears .

Key assumptions
RBREW DCF Value

What one share is worth under these assumptions.

Create a free account · No card needed

DCF Model

DCF Assumptions
Revenue Growth 2.5%
Net Margin 10.5%11.1%
Cash Flow Conversion 91%
Forecast Period 10 years
Model Settings
Template via FCFE
Discount Rate 6.4%
Exit Multiple 1.5x P/S
Valuation Result
·
Explore More DCF Valuations

Reverse DCF

Single-Assumption Reverse DCF
Stress-test one driver at a time

Continue RBREW Research

Summary
RBREW intrinsic value, competitors valuation, and company profile.
DCF Valuation
RBREW stock valuation using Discount Cash Flow valuation method.
Relative Valuation
RBREW stock valuation using valuation multiples.
Wall St Estimates
RBREW price targets and financial estimates made by Wall Street analysts.
Profitability
Detailed analysis of the company's profitability.
Solvency
Analysis of the financial position and solvency of the company.
Financial Statements
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
RBREW stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall St Estimates
Profitability
Solvency
Financial Statements
Discount Rate
Other Royal Unibrew A/S listings:
OTC • USD
ROYUF
 F • EUR
0R1
 SWB • EUR
0R1