Rockwool A/S banner

Rockwool A/S
CSE:ROCK B

Watchlist Manager
Rockwool A/S Logo
Rockwool A/S
CSE:ROCK B
Watchlist
Price: 190.6 DKK 0.95% Market Closed
Market Cap: kr40.3B

EV/EBIT

25.9
Current
203%
More Expensive
vs 3-y average of 8.5

Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.

EV/EBIT
25.9
=
Enterprise Value
kr44.5B
/
EBIT
€200m

Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.

EV/EBIT
25.9
=
Enterprise Value
kr44.5B
/
EBIT
€200m

Valuation Scenarios

Rockwool A/S is trading above its 3-year average

If EV/EBIT returns to its 3-Year Average (8.5), the stock would be worth kr62.87 (67% downside from current price).

Statistics
Positive Scenarios
0/4
Maximum Downside
-95%
Maximum Upside
No Upside Scenarios
Average Downside
70%
Scenario EV/EBIT Value Implied Price Upside/Downside
Current Multiple 25.9 kr190.6
0%
3-Year Average 8.5 kr62.87
-67%
5-Year Average 8.1 kr59.83
-69%
Industry Average 1.2 kr8.67
-95%
Country Average 13.6 kr100.15
-47%

Forward EV/EBIT
Today’s price vs future ebit

Today's Enterprise Value EBIT Forward EV/EBIT
kr44.5B
/
Jan 2026
€200m
=
25.9
Current
kr44.5B
/
Dec 2026
€526.7m
=
84.6
Forward
kr44.5B
/
Dec 2027
€569.3m
=
78.2
Forward
kr44.5B
/
Dec 2028
€618.5m
=
72
Forward
kr44.5B
/
Dec 2029
€651.5m
=
68.4
Forward
kr44.5B
/
Dec 2030
€692.4m
=
64.3
Forward
kr44.5B
/
Dec 2031
€675.3m
=
66
Forward
kr44.5B
/
Dec 2032
€721.6m
=
61.7
Forward
kr44.5B
/
Dec 2033
€773.1m
=
57.6
Forward

Forward EV/EBIT shows whether today’s EV/EBIT still looks high or low once future ebit are taken into account.

Peer Comparison

All Multiples
EV/EBIT
P/E
All Countries
Close
Market Cap EV/EBIT P/E
DK
Rockwool A/S
CSE:ROCK B
39.1B DKK 25.9 188.8
US
Fortune Brands Home & Security Inc
LSE:0IRN
576.1B USD 856.5 1 928.2
IE
Trane Technologies PLC
NYSE:TT
107.7B USD 27.7 36.9
IE
Johnson Controls International PLC
NYSE:JCI
86.9B USD 30.9 25.6
US
Carrier Global Corp
NYSE:CARR
51B USD 28.1 34.3
FR
Compagnie de Saint Gobain SA
PAR:SGO
38.3B EUR 9.2 13.3
SE
Assa Abloy AB
STO:ASSA B
410.3B SEK 19.5 27.9
JP
Daikin Industries Ltd
TSE:6367
6.3T JPY 15.8 23.1
CH
Geberit AG
SIX:GEBN
17.7B CHF 23.1 29.4
US
Lennox International Inc
NYSE:LII
17.1B USD 17.4 21.2
IE
Kingspan Group PLC
ISEQ:KRX
14.2B EUR 17.6 21.3

Market Distribution

Higher than 79% of companies in Denmark
Percentile
79th
Based on 367 companies
79th percentile
25.9
Low
0.8 — 6.6
Typical Range
6.6 — 19.5
High
19.5 —
Distribution Statistics
Denmark
Min 0.8
30th Percentile 6.6
Median 13.6
70th Percentile 19.5
Max 473.6

Rockwool A/S
Glance View

Rockwool A/S, with its roots entrenched in Denmark, has carved a distinctive niche for itself within the insulation industry. This company, established in 1937, capitalizes on transforming volcanic basalt rock into stone wool insulation products. The process begins with the melting of basalt rock and other raw materials at a temperature that rivals the inner workings of a volcano. The resultant molten rock is spun into wool-like fibers, which are then compressed to form a versatile insulation material. These fibers boast natural fire-resistant properties, are noise dampening, and possess excellent thermal performance, making them a staple in both residential and industrial applications. Rockwool’s offerings, however, extend beyond mere insulation. They include acoustic ceiling panels, horticultural solutions, and engineered fibers used in friction and water management applications, thereby diversifying their revenue stream across multiple sectors. This entrepreneurial spirit turns Rockwool A/S into more than just an insulation manufacturer; it becomes a sustainability advocate on the global stage. As buildings worldwide push toward energy efficiency and reduced carbon footprints, Rockwool's products play a pivotal role. The company harnesses the growing demand for sustainable building solutions, tapping into the regulatory and consumer shifts towards green construction. By helping customers save on energy costs while providing a safer and more comfortable living environment, Rockwool not only fortifies its financial standing but also contributes to a greener planet. Leveraging its global presence with manufacturing facilities and sales offices scattered across continents, Rockwool effectively delivers tailored solutions in key markets, maintaining an edge over its competitors and ensuring a steady influx of revenue. Through this blend of innovation, global reach, and commitment to sustainability, Rockwool A/S remains a prominent player in a steadily expanding market.

ROCK B Intrinsic Value
203.69 DKK
Undervaluation 6%
Intrinsic Value
Price kr190.6
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett