Consensus estimates

Last data input: Feb 1, 2023
Median / actual (MDKK) 2022Q4e20222023e2024e2025e
EBITDA incl. new partnership gains
 
7,787
32,057
26,105
28,492
32,335
- EBITDA excl. new partnership gains 7,78724,23927,10830,401
- Offshore
 
4,858
19,569
17,301
21,453
25,079
Sites, O&Ms and PPAs 5,7839,94020,00022,79627,078
Construction contracts 5512,277200200200
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 5392,0972,5082,9763,614
PTCs and tax attributes 5992,5562,4342,7593,086
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 1,5415,8513,5711,7891,696
Gas Markets & Infrastructure 3533,117750356363
Other incl. Project dev. -99-349-284-284-284
Distribution, B2C and city light* 
Depreciation -2,3889,754-9,845-10,706-12,389
Impairments 0-2,529000
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 -9692,613-2,823-2,922-3,213
Profit after tax
 
3,550
14,996
9,695
10,390
11,391
* Divested
 

Recalculate data above,
use data not older than:

or select date here:

or select date here:

 

Contributors

BerenbergCitigroup
Credit SuisseDanske Bank
Deutsche BankExane BNP Paribas
JPMorganMorgan Stanley
NykreditOddo BHF
SantanderSEB
Anonymous estimates (1)

Disclaimer
Download
Download page in PDF format
├śrsted 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...
Supplied by © Euroland.com
0