LTS:0AI3 has been successfully added to your Stock Email Alerts list.
You can manage your stock email alerts here.
LTS:0AI3 has been removed from your Stock Email Alerts list.
Please enter Portfolio Name for new portfolio.
Carlsberg AS LTS:0AI3
Carlsberg AS LTS:0AI3 82 Enterprise Value is kr185,977 Mil as of Jun. 27, 2026. GuruFocus rates LTS:0AI3 with a GF Score™ of 82/100 and a GF Value™ of kr1,358.70 (Modestly Undervalued). The stock has 4 warning signs investors should review.
Think of Enterprise Value as the theoretical takeover price. It is more comprehensive than market capitalization (Market Cap), which only includes common equity. Enterprise Value is calculated as the market cap plus debt and minority interest and preferred shares, minus total cash, cash equivalents, and marketable securities.
EV-to-EBIT is calculated as Enterprise Value divided by its EBIT. As of today, Carlsberg AS's Enterprise Value is kr185,977 Mil. Carlsberg AS's EBIT for the trailing twelve months (TTM) ended in Dec. 2025 was kr12,236 Mil. Therefore, Carlsberg AS's EV-to-EBIT ratio for today is 15.20.
EV-to-EBITDA is calculated as Enterprise Value divided by its EBITDA. As of today, Carlsberg AS's Enterprise Value is kr185,977 Mil. Carlsberg AS's EBITDA for the trailing twelve months (TTM) ended in Dec. 2025 was kr17,374 Mil. Therefore, Carlsberg AS's EV-to-EBITDA ratio for today is 10.70.
EV-to-Revenue is calculated as Enterprise Value divided by its Revenue. As of today, Carlsberg AS's Enterprise Value is kr185,977 Mil. Carlsberg AS's Revenue for the trailing twelve months (TTM) ended in Dec. 2025 was kr89,095 Mil. Therefore, Carlsberg AS's EV-to-Revenue ratio for today is 2.09.
EV-to-OCF is calculated as Enterprise Value divided by its Cash Flow from Operations. As of today, Carlsberg AS's Enterprise Value is kr185,977 Mil. Carlsberg AS's Cash Flow from Operations for the trailing twelve months (TTM) ended in Dec. 2025 was kr12,431 Mil. Therefore, Carlsberg AS's EV-to-OCF ratio for today is 14.96.
EV-to-FCF is calculated as Enterprise Value divided by its Free Cash Flow. As of today, Carlsberg AS's Enterprise Value is kr185,977 Mil. Carlsberg AS's Free Cash Flow for the trailing twelve months (TTM) ended in Dec. 2025 was kr6,839 Mil. Therefore, Carlsberg AS's EV-to-FCF ratio for today is 27.19.
*** Please note that the current Enterprise Value is calculated using the current market capitalization and the most recently available financial data. If key financial fields—Long-Term Debt & Capital Lease Obligation and Short-Term Debt & Capital Lease Obligation—are recorded as null in the latest reporting period, our data vendor will default to using data from the prior period with valid entries.
Carlsberg AS (LTS:0AI3) Enterprise Value Explanation
When an investor buy a company, the investor needs to pay not only the common shares, he/she also needs to pay the shareholders of Preferred Stocks. He also assumes the debt of the company, and receives the cash on the company's balance sheet.
If a company has more cash than debt, the investor actually pays less than the Market Cap because he immediately owns the cash once the transaction goes through.
The market value of Preferred Stock needs to be added to the market value of common stocks in the calculation of Enterprise Value.
For the companies with the same Market Cap, the smaller the Enterprise Value is, the cheaper the company is.
Enterprise Value can be negative when the company's net cash is more than its Market Cap. In this case the investor is basically getting the company for free and get paid for that.
1. EV-to-EBIT is calculated as Enterprise Value divided by its EBIT.
Carlsberg AS's EV-to-EBIT for today is
| EV-to-EBIT | = | Enterprise Value (Today) | / | EBIT (TTM) |
| = | 185976.547 | / | 12236 | |
| = | 15.20 |
Carlsberg AS's current Enterprise Value is kr185,977 Mil.
For company reported semi-annually or annually, GuruFocus uses latest annual data as the TTM data. Carlsberg AS's EBIT for the trailing twelve months (TTM) ended in Dec. 2025 was kr12,236 Mil.
2. EV-to-EBITDA is calculated as Enterprise Value divided by its EBITDA.
Carlsberg AS's EV-to-EBITDA for today is:
| EV-to-EBITDA | = | Enterprise Value (Today) | / | EBITDA(TTM) |
| = | 185976.547 | / | 17374 | |
| = | 10.70 |
Carlsberg AS's current Enterprise Value is kr185,977 Mil.
For company reported semi-annually or annually, GuruFocus uses latest annual data as the TTM data. Carlsberg AS's EBITDA for the trailing twelve months (TTM) ended in Dec. 2025 was kr17,374 Mil.
3. EV-to-Revenue is calculated as Enterprise Value divided by its Revenue.
Carlsberg AS's EV-to-Revenue for today is:
| EV-to-Revenue | = | Enterprise Value (Today) | / | Revenue (TTM) |
| = | 185976.547 | / | 89095 | |
| = | 2.09 |
Carlsberg AS's current Enterprise Value is kr185,977 Mil.
For company reported semi-annually or annually, GuruFocus uses latest annual data as the TTM data. Carlsberg AS's Revenue for the trailing twelve months (TTM) ended in Dec. 2025 was kr89,095 Mil.
4. EV-to-OCF is calculated as Enterprise Value divided by its Cash Flow from Operations.
Carlsberg AS's EV-to-OCF for today is:
| EV-to-OCF | = | Enterprise Value (Today) | / | Cash Flow from Operations (TTM) |
| = | 185976.547 | / | 12431 | |
| = | 14.96 |
Carlsberg AS's current Enterprise Value is kr185,977 Mil.
For company reported semi-annually or annually, GuruFocus uses latest annual data as the TTM data. Carlsberg AS's Cash Flow from Operations for the trailing twelve months (TTM) ended in Dec. 2025 was kr12,431 Mil.
5. EV-to-FCF is calculated as Enterprise Value divided by its Free Cash Flow.
Carlsberg AS's EV-to-FCF for today is:
| EV-to-FCF | = | Enterprise Value (Today) | / | Free Cash Flow (TTM) |
| = | 185976.547 | / | 6839 | |
| = | 27.19 |
Carlsberg AS's current Enterprise Value is kr185,977 Mil.
For company reported semi-annually or annually, GuruFocus uses latest annual data as the TTM data. Carlsberg AS's Free Cash Flow for the trailing twelve months (TTM) ended in Dec. 2025 was kr6,839 Mil.
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
The historical data trend for Carlsberg AS's Enterprise Value can be seen below:
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
| Carlsberg AS Annual Data | |||||||||||||||||||||
| Trend | Dec16 | Dec17 | Dec18 | Dec19 | Dec20 | Dec21 | Dec22 | Dec23 | Dec24 | Dec25 | |||||||||||
| Enterprise Value | Get a 7-Day Free Trial |
|
|
186,480.56 | 185,106.88 | 172,852.83 | 140,854.68 | 185,640.41 | |||||||||||||
| Carlsberg AS Semi-Annual Data | ||||||||||||||||||||
| Jun16 | Dec16 | Jun17 | Dec17 | Jun18 | Dec18 | Jun19 | Dec19 | Jun20 | Dec20 | Jun21 | Dec21 | Jun22 | Dec22 | Jun23 | Dec23 | Jun24 | Dec24 | Jun25 | Dec25 | |
| Enterprise Value | Get a 7-Day Free Trial |
|
|
|
|
|
|
|
|
|
|
|
|
172,852.83 | 177,378.75 | 140,854.68 | 197,222.05 | 185,640.41 | ||
For the Beverages - Brewers subindustry, Carlsberg AS's Enterprise Value, along with its competitors' market caps and Enterprise Value data, can be viewed below:
* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.
For the Beverages - Alcoholic industry and Consumer Defensive sector, Carlsberg AS's Enterprise Value distribution charts can be found below:
* The bar in red indicates where Carlsberg AS's Enterprise Value falls into.
Enterprise Value is calculated as the market cap plus debt and minority interest and preferred shares, minus total cash, cash equivalents, and marketable securities.
Carlsberg AS's Enterprise Value for the fiscal year that ended in Dec. 2025 is calculated as
| Enterprise Value (A: Dec. 2025 ) | |||||
| = | Market Cap | + | Preferred Stock | + | Long-Term Debt & Capital Lease Obligation |
| = | 121730.412 | + | 0 | + | 61452 |
| + | Short-Term Debt & Capital Lease Obligation | + | Minority Interest | - | Cash, Cash Equivalents, Marketable Securities |
| + | 9171 | + | 2872 | - | 9585 |
| = | 185,640 |
Carlsberg AS's Enterprise Value for the quarter that ended in Dec. 2025 is calculated as
| Enterprise Value (Q: Dec. 2025 ) | |||||
| = | Market Cap | + | Preferred Stock | + | Long-Term Debt & Capital Lease Obligation |
| = | 121730.412 | + | 0 | + | 61452 |
| + | Short-Term Debt & Capital Lease Obligation | + | Minority Interest | - | Cash, Cash Equivalents, Marketable Securities |
| + | 9171 | + | 2872 | - | 9585 |
| = | 185,640 |
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Based on GuruFocus' analysis, Carlsberg AS stock appears to be undervalued. The current stock price of kr1,075.00 is trading 20.9% below its estimated GF Value™ of kr1,358.70. GuruFocus considers Carlsberg AS to be Modestly Undervalued.
Key valuation signals for LTS:0AI3:
No single metric tells the full story. See the LTS:0AI3 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
Enterprise Value is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.
Disclaimers: GuruFocus.com is not operated by a broker or a dealer. It has an affiliated registered investment adviser, which serves as the subadviser to an exchange traded fund. This investment adviser does not provide advice to individual investors. Under no circumstances does any information posted on GuruFocus.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute investment advice or recommendations. The individuals or entities selected as "gurus" may buy and sell securities before and after any particular article and report and information herein is published, with respect to the securities discussed in any article and report posted herein. Gurus may be added or dropped from the GuruFocus site at any time. In no event shall GuruFocus.com be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on GuruFocus.com, or relating to the use of, or inability to use, GuruFocus.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. The gurus listed in this website are not affiliated with GuruFocus.com, LLC. Stock quotes provided by InterActive Data. Fundamental company data provided by Morningstar, updated daily.