Consensus estimates

Last data input: Feb 1, 2023

Median / actual (MDKK)	2022Q4e	2022	2023e	2024e	2025e
EBITDA incl. new partnership gains	7,787	32,057	26,105	28,492	32,335
- EBITDA excl. new partnership gains	7,787		24,239	27,108	30,401
- Offshore	4,858	19,569	17,301	21,453	25,079
Sites, O&Ms and PPAs	5,783	9,940	20,000	22,796	27,078
Construction contracts	55	12,277	200	200	200
Other incl. Project dev.	-1,293	-2,648	-3,073	-3,250	-3,187
- Onshore	917	3,644	3,952	4,507	5,559
Sites	539	2,097	2,508	2,976	3,614
PTCs and tax attributes	599	2,556	2,434	2,759	3,086
Other incl. Project dev.	-245	-1,009	-1,014	-1,040	-1,067
- Bioenergy & Other	1,758	8,619	3,857	1,808	1,716
CHP Plants	1,541	5,851	3,571	1,789	1,696
Gas Markets & Infrastructure	353	3,117	750	356	363
Other incl. Project dev.	-99	-349	-284	-284	-284
Distribution, B2C and city light*
Depreciation	-2,388	9,754	-9,845	-10,706	-12,389
Impairments	0	-2,529	0	0	0
EBIT	5,257	19,774	15,937	17,693	19,970
Net financial expenses	-610	-2,536	-2,661	-3,300	-4,168
Profit before tax	4,796	17,609	12,429	13,427	14,238
Tax expense	-969	2,613	-2,823	-2,922	-3,213
Profit after tax	3,550	14,996	9,695	10,390	11,391

* Divested

Recalculate data above, use data not older than:
14 days 1 month 3 months 6 months 1 year
or select date here:
or select date here:

Contributors

Berenberg	Citigroup
Credit Suisse	Danske Bank
Deutsche Bank	Exane BNP Paribas
JPMorgan	Morgan Stanley
Nykredit	Oddo BHF
Santander	SEB
Anonymous estimates (1)

Disclaimer

Download

Ørsted A/S (hereafter referred to as "The Company") is followed by the analyst(s) listed above. Please note that any opinions, estimates or forecasts regarding The Company's performance made by these analysts are theirs alone and do not represent opinions, forecasts or predictions of The Company or its management. The Company does not by its reference above or distribution imply its endorsement of or concurrence with such information, conclusions or recommendations. Read more...

The information on these web pages does not represent opinions, forecasts or predictions of The Company nor its management. The Company has no control over the content, quality, nature or reliability of any such third party web pages, and shall have no liability whatsoever in respect to the information provided on these web pages. A link to a third party web page does not imply any endorsement, investigation or verification by The Company of any information contained on this web page, and the information is not intended to imply any endorsement of or provide any investment advice.

Eurolandcom AB does not represent or warrant that any information anywhere on these web pages is accurate or complete and it should not be relied upon as such. The information on these web pages is provided for informational purposes only. Any information on these web pages is of an indicative nature and does not, and is not intended to, constitute an offer, solicitation, invitation or recommendation to buy, sell or deliver (directly or indirectly) any securities or derivatives thereon, nor a representation that a purchase or sale thereof can be effected on the basis of such information or at any given price. The information on these web pages does not give rise to any legally binding obligation and/or agreement, including without limitation any obligation to update such information. It may not be reproduced, distributed or published in connection with any offer, solicitation, invitation or recommendation to subscribe for or to buy or sell any securities or derivatives thereon by any recipient. Each recipient shall be deemed to have made its own investigation and appraisal of the financial status of the companies in question. No liability whatsoever is accepted for any direct or consequential loss, expense or damage arising from or in connection with the use of the information on these web pages, including the data stated therein. Nor can this information be interpreted as advice for a particular investment strategy or for any other purpose.

Consensus estimates

Recalculate data above, use data not older than:

or select date here:

or select date here:

Contributors

Recalculate data above,
use data not older than: