R

Royal Unibrew A/S
CSE:RBREW

Watchlist Manager
Royal Unibrew A/S
CSE:RBREW
Watchlist
Price: 563 DKK 2.55% Market Closed
Market Cap: 28.3B DKK

Relative Value

The Relative Value of one RBREW stock under the Base Case scenario is hidden DKK. Compared to the current market price of 563 DKK, Royal Unibrew A/S is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

RBREW Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
82
vs Industry
41
Median 3Y
1.8
Median 5Y
2.1
Industry
1.7
Forward
1.7
vs History
65
vs Industry
39
Median 3Y
19.2
Median 5Y
20.9
Industry
18.6
Forward
17.4
vs History
95
vs Industry
35
Median 3Y
13.7
Median 5Y
17.5
Industry
11.6
vs History
53
vs Industry
8
Median 3Y
15.5
Median 5Y
15.5
Industry
19.7
vs History
79
vs Industry
19
Median 3Y
4.3
Median 5Y
4.9
Industry
2
vs History
88
vs Industry
40
Median 3Y
2.2
Median 5Y
2.5
Industry
1.9
Forward
2
vs History
88
vs Industry
44
Median 3Y
5.2
Median 5Y
6
Industry
4.9
vs History
69
vs Industry
35
Median 3Y
14.8
Median 5Y
16.4
Industry
11.2
Forward
10.6
vs History
92
vs Industry
29
Median 3Y
17.2
Median 5Y
18.4
Industry
14.7
Forward
14.1
vs History
95
vs Industry
33
Median 3Y
16.3
Median 5Y
19.5
Industry
12.9
vs History
90
vs Industry
26
Median 3Y
25.5
Median 5Y
26.3
Industry
20.5
vs History
77
vs Industry
31
Median 3Y
2
Median 5Y
2.2
Industry
1.4

Multiples Across Competitors

RBREW Competitors Multiples
Royal Unibrew A/S Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DK
Royal Unibrew A/S
CSE:RBREW
27.8B DKK 1.8 19.2 14.8 14.8
BE
Anheuser-Busch Inbev SA
MIL:ABI
114B EUR 2.2 27.9 9.8 13.4
BE
Anheuser Busch Inbev SA
XETRA:1NBA
103.8B EUR 2.1 20.3 8.9 11.9
NL
Heineken NV
AEX:HEIA
38.9B EUR 1.3 21.5 7.9 13.1
BR
Ambev SA
BOVESPA:ABEV3
212.1B BRL 2.3 14.6 6.5 8.5
NL
Heineken Holding NV
AEX:HEIO
17.1B EUR 0.6 18.7 5 9
JP
Asahi Group Holdings Ltd
TSE:2502
2.6T JPY 0.9 15.1 8.2 13.2
DK
Carlsberg A/S
CSE:CARL B
106.1B DKK 1.3 12 9.9 14
HK
Budweiser Brewing Company APAC Ltd
HKEX:1876
104.1B HKD 2.2 22.5 6.7 10.7
JP
Kirin Holdings Co Ltd
TSE:2503
1.9T JPY 0.8 34.8 13 27.1
CN
Tsingtao Brewery Co Ltd
SSE:600600
84.2B CNY 2.6 18.2 15.3 15.3