As of 2025-08-09, the Intrinsic Value of H Lundbeck A/S (LUN.CO) is 286.87 Lundbeck. This LUN.CO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 172.70 Lundbeck, the upside of H Lundbeck A/S is 46.10%.
The range of the Intrinsic Value is 147.65 - 2,411.62 Lundbeck
Based on its market price of 172.70 Lundbeck and our intrinsic valuation, H Lundbeck A/S (LUN.CO) is undervalued by 46.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 147.65 - 2,411.62 | 286.87 | 46.1% |
| DCF (Growth 10y) | 156.12 - 2,345.26 | 291.40 | 48.4% |
| DCF (EBITDA 5y) | 82.36 - 101.53 | 88.68 | -54.8% |
| DCF (EBITDA 10y) | 99.20 - 127.96 | 110.02 | -44.0% |
| P/E | 162.80 - 203.97 | 182.77 | -6.9% |
| EV/EBITDA | 84.99 - 135.29 | 101.67 | -48.2% |
| EPV | 216.47 - 323.13 | 269.80 | 37.4% |
| DDM - Stable | 164.51 - 2,477.30 | 1,320.91 | 572.6% |
| DDM - Multi | 124.77 - 1,451.38 | 229.15 | 16.7% |
| Market Cap (mil) | 34,315.20 |
| Beta | 0.99 |
| Outstanding shares (mil) | 198.70 |
| Enterprise Value (mil) | 43,594.40 |
| Market risk premium | 5.22% |
| Cost of Equity | 5.69% |
| Cost of Debt | 5.00% |
| WACC | 5.34% |