Rockwool A/S
CSE:ROCK B
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBIT
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.
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.
Valuation Scenarios
If EV/EBIT returns to its 3-Year Average (8.5), the stock would be worth kr62.87 (67% downside from current price).
| 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
|
= |
|
|
kr44.5B
|
/ |
Dec 2026
€526.7m
|
= |
|
|
kr44.5B
|
/ |
Dec 2027
€569.3m
|
= |
|
|
kr44.5B
|
/ |
Dec 2028
€618.5m
|
= |
|
|
kr44.5B
|
/ |
Dec 2029
€651.5m
|
= |
|
|
kr44.5B
|
/ |
Dec 2030
€692.4m
|
= |
|
|
kr44.5B
|
/ |
Dec 2031
€675.3m
|
= |
|
|
kr44.5B
|
/ |
Dec 2032
€721.6m
|
= |
|
|
kr44.5B
|
/ |
Dec 2033
€773.1m
|
= |
|
Forward EV/EBIT shows whether today’s EV/EBIT still looks high or low once future ebit are taken into account.
Peer Comparison
| Market Cap | EV/EBIT | P/E | ||||
|---|---|---|---|---|---|---|
| DK |
|
Rockwool A/S
CSE:ROCK B
|
39.1B DKK | 25.9 | 188.8 | |
| US |
F
|
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 |
K
|
Kingspan Group PLC
ISEQ:KRX
|
14.2B EUR | 17.6 | 21.3 |
Market Distribution
| Min | 0.8 |
| 30th Percentile | 6.6 |
| Median | 13.6 |
| 70th Percentile | 19.5 |
| Max | 473.6 |
Other Multiples
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.