As of 2025-07-19, the Fair Value of Royal Unibrew A/S (RBREW.CO) is 210.10 DKK. This value is based on the Peter Lynch's Fair Value formula. With the current market price of 520.50 DKK, the upside of Royal Unibrew A/S is -59.63%.
With the market price of 520.50 DKK and our fair value calculation, Royal Unibrew A/S (RBREW.CO) is not a good investment. Investing in RBREW.CO stocks now will result in a potential loss of 59.63%.
Peter Lynch's formula is:
The earnings growth rate we use in the formula is the average growth rate of net income/earnings over the last 5 years. If the average growth rate is smaller than 5%, we set it to 5%. If it is larger than 25%, we set it to 25%. If the TTM EPS is negative, Peter Lynch Fair Value's result can be unreliable.
| Historical Earnings | ||||||
| 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | 5Y Avg | |
| Net income | 1,183.00 | 1,299.00 | 1,492.00 | 1,095.00 | 1,464.00 | 1,306.60 |
| YoY growth | 3.59% | 9.81% | 14.86% | -26.61% | 33.70% | 7.07% |
| Market Cap (mil) | 26,129.10 |
| P/E | 17.51x |
| Forward P/E | 17.74x |
| EPS | 29.72 |
| Avg earnings growth rate | 7.07% |
| TTM earnings | 1,492.00 |