EN DE

H. Lundbeck A/S (HLUN-B) Fair Value & Analysis

Healthcare · DK · Market cap 42.5B DKK

HL H. Lundbeck A/S HLUN-B · CO
Pricekr 42.52
Fair Valuekr 70.78
Upside+66.5%
Quality69/100
Watch H. Lundbeck A/S for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 14.6% net margin
Low debt · generates free cash flow
2.75% dividend yield
Ranks above peers (13/15)
Wide moat 70/100
Evidence: High Range kr 43.53 – kr 88.47 Share as image

Fair value as of: Aug 13, 2026

From 26 valuation models · updated yesterday

Share price +3.0% over the past month.

A solid business, screening 66% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (kr 43.53). The market is more pessimistic than our downside scenario.
  • Solid quality (69/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (kr 43.53 to kr 88.47) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

kr 46.70 kr 22.03 Fair Value kr 70.78 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range kr 22.03 – kr 46.70 · fair‑value band kr 43.53 – kr 88.47 · the kr 42.52 price screens below the kr 70.78 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

H. Lundbeck A/S (HLUN-B) currently trades at kr 42.52, while our model-based Fair Value estimate is kr 70.78, implying the stock looks roughly 66.5% undervalued today. The Quality Score stands at 69/100 (solid quality), in the Healthcare sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, H. Lundbeck A/S generated revenue of 25.5B DKK at a net margin of 14.6%. Revenue grew 14.3% year over year. It earns a return on equity of 14.9%. Net debt stands at 8.6B DKK. Fundamentals as of Aug 13, 2026

Our scenario range runs from kr 43.53 (bear case) to kr 88.47 (bull case); at kr 42.52, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The last reported earnings sit well below what analysts expect (earnings in transition, for example after write-downs or an earnings dip); whether the stock is cheap or expensive hinges on the expected recovery actually arriving. Read the fair value with that caveat. The share trades about 8% below its 52-week high and 34% above its 52-week low, currently above its 200-day average. For context, the median of 10 Healthcare peers we cover trades at -49% fair-value upside, at 66%, HLUN-B screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF kr 42.26 kr 65.71 kr 99.01 80
Residual Income kr 23.75 kr 28.94 kr 63.16 76
Rev-Margin DCF kr 41.22 kr 70.37 kr 103.43 74
All 26 models by family
DCF Models
FCF DCF kr 41.30 kr 67.55 kr 107.11 38
Owner Earnings kr 48.18 kr 78.12 kr 123.22 31
5Y Revenue Exit kr 41.22 kr 70.28 kr 107.08 39
5Y EBITDA Exit kr 62.17 kr 109.11 kr 163.57 41
5Y P/E Exit kr 39.99 kr 68.00 kr 96.97 38
10Y Revenue Exit kr 39.23 kr 65.67 kr 100.58 36
10Y EBITDA Exit kr 54.09 kr 92.49 kr 143.31 37
10Y P/E Exit kr 40.00 kr 64.09 kr 92.93 35
Earnings-Based
Graham-Dodd kr 21.88 kr 64.87 kr 85.84 54
Lynch FV kr 13.65 kr 19.50 kr 25.35 50
PEG = 1.0 kr 13.65 kr 19.50 kr 25.35 46
EPV kr 40.64 kr 48.72 kr 55.79 59
Dividend Discount
Gordon GGM kr 8.73 kr 18.15 kr 28.79 70
DDM Multi-Stage kr 8.73 kr 14.13 kr 19.04 61
Multiples
P/E Multiple kr 53.08 kr 70.78 kr 88.47 63
P/S Multiple kr 41.02 kr 54.69 kr 68.37 58
P/B Multiple kr 41.02 kr 54.69 kr 68.37 55
EV/EBIT kr 73.70 kr 100.87 kr 128.04 53
EV/EBITDA kr 83.82 kr 114.36 kr 144.90 54
EV/Revenue kr 43.73 kr 65.82 kr 87.91 43
Asset-Based
NCAV (Graham) kr 12.55 kr 16.82 kr 25.10 50
Growth DCF
Growth DCF kr 42.26 kr 65.71 kr 99.01 80
Rev-Margin DCF kr 41.22 kr 70.37 kr 103.43 74
Economic Profit
Residual Income kr 23.75 kr 28.94 kr 63.16 76
ROIC Compounder kr 43.44 kr 57.05 kr 73.28 72
Growth Earnings
Growth-Adj P/E kr 42.98 kr 61.40 kr 79.82 68

Widest divergence: DCF Models (kr 68.00) versus Dividend Discount (kr 14.13). Highest evidence: Growth DCF (80).

Notify me when HLUN-B reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 25.5B DKK
Revenue growth (YoY) +14.3%
Net margin 14.6%
Return on equity 14.9%
Free cash flow 4.3B DKK FY2025
P/E ratio 11.4 as of Jul 19, 2026
More key figures
Operating margin 30.3%
EPS (TTM) kr 3.76
Dividend yield 2.8%
EPS growth (YoY) +47.9%
Net debt 8.6B DKK FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 69/100

Of which business quality 67 · Market factors (momentum, volatility) 68

Profitability 49
Margins and returns on capital today
Quality Growth 64
Are margins and returns improving?
Cashflow 77
Earnings quality: real cash, not paper profit
Fin. Strength 66
Balance sheet, leverage, solvency risk
Investment 68
Disciplined investing over empire-building
Low Volatility 85
Calm price path (market factor)
Momentum 56
Price trend over the last 3–12 months (market factor)
52W Momentum 68
Distance to the 52-week high (market factor)
Net Issuance 81
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

H. Lundbeck A/S engages in the research, development, manufacturing, and commercializing pharmaceuticals for the treatment of psychiatric and neurological disorders in Europe, United States, and internationally.

Full company description

H. Lundbeck A/S engages in the research, development, manufacturing, and commercializing pharmaceuticals for the treatment of psychiatric and neurological disorders in Europe, United States, and internationally. The company offers Abilify Maintena/ Abilify Asimtufii for schizophrenia and bipolar I disorder in adults; Brintellix/Trintellix to treat depressive disorders; Rexulti/Rxulti to treat major depressive disorder and schizophrenia; Vyepti for migraine prevention; and Cipralex/Lexapro for depression. It also provides Northera for symptomatic neurogenic orthostatic hypotension; Onfi for epilepsy; Sabril for refractory complex partial seizures and infantile spasms; Ebixa for dementia, Azilect for Parkinson's disease; Xenazine for chorea; Deanxit for depression; Cipramil for depression and anxiety; and Cisordinol for psychosis. In addition, the company develops Eptinezumab for migraine prevention; Eptinezumab, which is in phase 3 clinical trial for cluster headache; Lu AG09222, which is in phase 2 clinical trial for migraine prevention; Lu AG13909 that is in phase 1 clinical trial for neurohormonal dysfunctions; Brexpiprazole for post-traumatic stress disorder; Lu AF28996, which is in phase 1 clinical trial for Parkinson's disease; MAGLi program that is in phase 1 clinical trial for neurology; Bexicaserin, which is in phase 3 clinical trial for developmental and epileptic encephalopathies; Amlenetug that is in phase 3 clinical trial for synucleinopathies; and Lu AG22515, which is in clinical phase 1 clinical trial for neurology. Lundbeck A/S has a strategic research collaboration with Contera Pharma to develop oligonucleotide-based medicines for patients living with serious neurological conditions. The company was founded in 1915 and is headquartered in Valby, Denmark.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

H. Lundbeck A/S reported revenue of kr 24.4B in FY2025 versus kr 16.3B in FY2021, a compound +10.6%/yr. Reported net income was kr 3.2B in FY2025, compounding +24.7%/yr from FY2021.

Growth Quality 83/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
24.4B DKK
Latest YoY
+10.7%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+10.1%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+6.6%
Avg. growth/yr (21Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+4.5%
Revenue +10.6%/yr
FY21 kr 16.3B
FY22 kr 18.2B
FY23 kr 19.9B
FY24 kr 22.0B
FY25 kr 24.4B
Net income +24.7%/yr
FY21 kr 1.3B
FY22 kr 1.9B
FY23 kr 2.3B
FY24 kr 3.1B
FY25 kr 3.2B

Watch HLUN-B: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "H. Lundbeck A/S Fair Value". https://www.fairvalue-calculator.com/stock/HLUN-B

Peer Group

Drug Manufacturers - Specialty & Generic · 624 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 70 · Top 25%
Fair Value upside +69% · Top 25%
Return on equity (TTM) 15% · Top 25%
Return on assets 7% · Top 25%
Net margin (TTM) 15% · Top 25%
Operating margin (TTM) 30% · Top 25%
Revenue growth 14% · Above median
Dividend yield (TTM) 2.8% · Above median
Debt / equity 0.45× · Higher than 75% of peers

Valuation Multiples vs Drug Manufacturers - Specialty & Generic median · lower = cheaper

P/E (TTM) 11.4× · Cheaper than 75% of peers
P/B 1.71× · Cheaper than median
P/S (TTM) 1.67× · Cheaper than median
P/FCF 1.5× · Cheaper than median
EV/EBITDA 6.2× · Cheaper than 75% of peers
PEG 8.05× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 100 · sector 6
FUTURE 72 · sector 21
PAST 59 · sector 25
HEALTH 78 · sector 97
DIVIDEND 55 · sector 34

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Drug Manufacturers - Specialty & Generic stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Jiangsu Hengrui Pharmaceuticals Co 600276 ¥53.76 ¥25.94 -52%
Sun Pharmaceutical Industries Limited SUNPHARMA ₹1,944 ₹989.50 -49%
Divi's Laboratories Limited DIVISLAB ₹8,500 ₹1,932 -77%
Torrent Pharmaceuticals Limited TORNTPHARM ₹4,915 ₹1,163 -76%
PharmaEssentia Corporation 6446 1,440 TWD 233.93 TWD -84%
Cipla Limited CIPLA ₹1,463 ₹1,001 -32%
Zydus Lifesciences Limited ZYDUSLIFE ₹1,167 ₹703.32 -40%
Lupin Limited LUPIN ₹2,281 ₹2,477 +9%
Mankind Pharma Limited MANKIND ₹2,433 ₹983.11 -60%
Dr. Reddy's Laboratories Limited DRREDDY ₹1,200 ₹874.79 -27%

Compare H. Lundbeck A/S with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Healthcare stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is H. Lundbeck A/S (HLUN-B) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of kr 70.78 versus a price of kr 42.52, about +66% (undervalued).
What is the fair value of HLUN-B?
Our model-based fair value for H. Lundbeck A/S is kr 70.78 (as of Aug 13, 2026), built from audited fundamentals. The current price is kr 42.52.
What is the quality score of HLUN-B?
H. Lundbeck A/S has a Quality Score of 69/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of H. Lundbeck A/S (HLUN-B)?
H. Lundbeck A/S reported trailing-twelve-month revenue of about 25.5B DKK (latest available figure, as of Aug 13, 2026).
What is the net profit margin of HLUN-B?
The net profit margin of H. Lundbeck A/S is about 14.6%, meaning it keeps roughly 14.6% of revenue as net income. Based on the latest reported figures.
Does H. Lundbeck A/S pay a dividend?
H. Lundbeck A/S currently shows a dividend yield of about 2.64% relative to its recent price (as of Aug 13, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track H. Lundbeck A/S and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.