As of 2025-05-19, the Intrinsic Value of Rovsing A/S (ROV.CO) is 26.67 DKK. This ROV.CO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 43.60 DKK, the upside of Rovsing A/S is -38.80%.
The range of the Intrinsic Value is 14.20 - 60.18 DKK
Based on its market price of 43.60 DKK and our intrinsic valuation, Rovsing A/S (ROV.CO) is overvalued by 38.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 14.20 - 60.18 | 26.67 | -38.8% |
| DCF (Growth 10y) | 19.29 - 67.85 | 32.60 | -25.2% |
| DCF (EBITDA 5y) | 19.04 - 38.08 | 22.84 | -47.6% |
| DCF (EBITDA 10y) | 24.73 - 49.74 | 31.03 | -28.8% |
| Fair Value | -26.91 - -26.91 | -26.91 | -161.72% |
| P/E | (27.90) - 2.78 | (13.76) | -131.6% |
| EV/EBITDA | 13.19 - 26.77 | 17.77 | -59.2% |
| EPV | 56.26 - 93.43 | 74.85 | 71.7% |
| DDM - Stable | (9.02) - (32.72) | (20.87) | -147.9% |
| DDM - Multi | 12.47 - 36.33 | 18.71 | -57.1% |
| Market Cap (mil) | 29.65 |
| Beta | -0.07 |
| Outstanding shares (mil) | 0.68 |
| Enterprise Value (mil) | 39.38 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.66% |
| Cost of Debt | 8.84% |
| WACC | 7.66% |