Ambu A/S (AMBU-B) fair value: what the stock is really worth
As of Oct 20, 2026: fair value (intrinsic value) of Ambu A/S stock DKK 82.56, price DKK 76.90, upside +7.4%, quality 70 out of 100. Rating: fairly valued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Oct 13, 2026.
How to read this chart
60‑month range kr 60.95 – kr 235.97 · fair‑value band kr 53.02 – kr 103.20 · the kr 76.90 price screens below the kr 82.56 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Oct 13, 2026.
Follow Ambu A/S in your weekly email
Every Wednesday you see whether Ambu A/S is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Ambu A/S, together with its subsidiaries, researches, develops, manufactures, markets, and sells medical technology solutions in North America, Europe, and internationally.
Show moreShow less
The company offers endoscopy products, including bronchoscopes, video laryngoscopes, rhinolaryngoscopes, duodenoscopes, gastroscopes, cystoscopes, ureteroscopes, and displaying and processing units; neurology products, such as EEG and EMG electrodes, EMG guided injections, and intraoperative monitoring products; and cardiology products comprising ECG electrodes.
It also provides airway management and anaesthesia products, which include double and single lumen tubes, endobronchial blockers, laryngeal and face masks, breathing bags, and resuscitators.
In addition, the company offers emergency care and training products, such as extrication collars and ALS and BLS training manikins, as well as mobile workstations, IOMs, and patient monitoring and diagnostics devices. Ambu A/S was founded in 1937 and is headquartered in Ballerup, Denmark.
Stock analysis
Ambu A/S (AMBU-B) currently trades at kr 76.90, while our model-based Fair Value estimate is kr 82.56, so the stock looks roughly fairly valued today (gap 6.8%).
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of kr 63.35 per share, and 2 of the 26 models we run sit above the kr 76.90 price.
Bear case: the Economic Profit group reads lowest at kr 24.50, and 24 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: kr 53.02 (bear) to kr 103.20 (bull), the price of kr 76.90 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 70/100 (solid quality), in the Healthcare sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Ambu A/S reported revenue of 6.0B DKK in FY2025 versus 4.0B DKK in FY2021, a compound +10.7%/yr. Reported net income was 609M DKK in FY2025, compounding +25.3%/yr from FY2021.
Key figures
Market cap 20.5B DKK (≈ $3.1B) Mid · P/E ratio 36.1 · P/S ratio 3.29 · EPS (TTM) kr 1.92 · Dividend yield 0.5% · Net margin 8.2% · Return on equity 8.5% · Return on assets (EBIT) 6.3%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 52 out of 100 (low confidence).
What moves the price
The share trades about 28% below its 52-week high and 26% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Healthcare peers we cover trades at 7% fair-value upside, at 7%, AMBU-B screens cheaper than that median.
Fair Value models
Bearkr 53.02Fair Value kr 82.56Bullkr 103.20
Price kr 76.90 · Upside +7.4%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 12 months old). Earnings retained since then (kr 1.51 per share) are deliberately not added.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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.83/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+12.0%
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+10.8%
Revenue growth 5 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+11.1%
Start year 2020 (pandemic). Over 10 years: +12.3% a year
Revenue growth 23 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+10.8%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) (mathematically smoothed) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip.
+19.1%
Earnings growth per share plus dividend.
Earnings per share, growth per year+18.6%
Dividend (yield on the price)0.5%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.18.5% vs 13.9%, picking up
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.12% → 13%
2025 sits 254% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far and more than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+18.5%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+7.7%
Yearly sales growth analysts expect, extended to five years.
After inflation (Denmark: IMF forecast 2.1% a year to 2030, 2.0% from 2016 to 2025) that is about +16.1% a year for the price and +5.5% for the forecasts.
AI conclusion: Ambu's main strength lies in its lead converting procedures to single-use endoscopes backed by expanded clearances, while moderate margins, cash flow and missing moat details remain the core weakness.
Main risk: Insufficient commercial scale-up could restrict adoption gains from the nearly doubled addressable cases in single-use GI endoscopes.
Ambu has secured regulatory clearances that expand its single-use GI endoscopes to cover lower procedures such as sigmoidoscopy, nearly doubling addressable cases in that segment. This aligns with the company's lead in converting procedures to disposables while facing ongoing needs for commercial scale-up. Will the added reach fuel adoption gains faster than it demands fresh execution focus?
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Medical Devices · 325 stocks
Beats the industry median on 7/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score70 · Top 25%
Fair Value upside+7.4% · Above median
Profitability
Return on equity (12 months)8.5% · Above median
Return on assets7.9% · Top 25%
Net margin (12 months)8.2% · Above median
Operating margin (12 months)13.5% · Above median
Growth and dividend
Revenue growth (quarter YoY)8.8% · Above median
Dividend yield (12 months)0.5% · Bottom 25%
Valuation Multiplesvs Medical Devices median · lower = cheaper
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). "Ambu A/S Fair Value". https://www.fairvalue-calculator.com/stock/AMBU-B
Frequently asked questions
Is Ambu A/S (AMBU-B) overvalued or undervalued?
As of Oct 13, 2026, our model estimates a fair value of kr 82.56 versus a price of kr 76.90, about +7% upside (fairly valued).
What is the fair value of AMBU-B?
Our model-based fair value for Ambu A/S is kr 82.56 (as of Oct 13, 2026), built from audited fundamentals. The current price: kr 76.90.
What is the quality score of AMBU-B?
Ambu A/S has a Quality Score of 70/100. 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 price target for Ambu A/S (AMBU-B)?
Our model-based price target is the fair value of kr 82.56 (as of Oct 13, 2026) from 26 valuation models. Cautious scenario kr 53.02, optimistic scenario kr 103.20. It is a calculation from audited fundamentals, not an analyst target.
What is the Ambu A/S stock forecast for 2026?
Our models put fair value at kr 82.56, about +7% upside versus a price of kr 76.90 (fairly valued). Cautious scenario kr 53.02, optimistic scenario kr 103.20. The calculation is refreshed regularly with new filings.
What is the revenue of Ambu A/S (AMBU-B)?
Ambu A/S reported trailing-twelve-month revenue of about 6.2B DKK (latest available figure, as of Oct 13, 2026).
Does Ambu A/S pay a dividend?
Ambu A/S currently shows a dividend yield of 0.53% relative to its recent price (as of Oct 13, 2026).
What growth is priced into Ambu A/S (AMBU-B)?
For today's price to be fair in a discounted-cash-flow model, Ambu A/S would have to grow free cash flow by +18.5 % per year for five years (discount rate 10.4 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +11.1 % per year. As of Oct 13, 2026.
What discount rate (WACC) does the fair value of AMBU-B use?
Our models discount Ambu A/S at 10.4 %: a base by market capitalisation (mid), damped by beta 1.39, country premium for Denmark. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Ambu A/S that is +18.5 % per year a year over ten years, using the same discount rate (10.4 %) and the same formula as our fair value.
How much growth has Ambu A/S (AMBU-B) delivered so far?
Over the past 5 years revenue at Ambu A/S grew +11.1 % a year. The price currently implies +18.5 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Ambu A/S (AMBU-B) growing?
The median revenue growth in the sector is +5.6 % a year. That is the yardstick for the growth priced into Ambu A/S (+18.5 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Ambu A/S (AMBU-B)?
The free-cash-flow yield on the price is 3.29 %: that much free cash flow Ambu A/S produces per unit of market value. When it exceeds the discount rate of our models (10.4 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Ambu A/S (AMBU-B)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Ambu A/S it is kr 82.56 per share (as of Oct 13, 2026), against a price of kr 76.90. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is Ambu A/S stock overvalued or undervalued in 2026?
As of Oct 13, 2026, AMBU-B trades below its calculated fair value: price kr 76.90, fair value kr 82.56, a gap of about +7% (fairly valued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of AMBU-B?
No. The price is what the market pays today (kr 76.90); the fair value is what the company's own numbers justify (kr 82.56). For Ambu A/S the two are kr 5.66 per share apart. That gap is exactly why we show both numbers side by side.
How much is Ambu A/S worth?
The market values Ambu A/S at about 20.5B DKK (market capitalisation, as of Oct 13, 2026). Per share that is kr 76.90; our models calculate a fair value of kr 82.56 per share.
What do the bullish and bearish scenarios say about AMBU-B?
Our models span a range for Ambu A/S: cautious scenario kr 53.02, base kr 82.56, optimistic kr 103.20 per share (as of Oct 13, 2026, price kr 76.90). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of AMBU-B?
Ambu A/S trades at a price-to-earnings ratio of 36.1 (as of Oct 13, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of kr 82.56 is built from several models across several years. Other multiples: PEG 2.8, P/B 3.4, P/S 3.3, EV/EBITDA 22.6.
What is the PEG ratio of AMBU-B?
The PEG ratio of Ambu A/S is 2.85 (P/E divided by earnings growth, as of Oct 13, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of Ambu A/S (AMBU-B)?
Balance-sheet figures for Ambu A/S (as of Oct 13, 2026): return on equity 8.5%. They feed the Quality Score of 70/100, which measures business quality independently of the share price.
How far is AMBU-B from its 52-week high?
Ambu A/S trades at kr 76.90, about 28% below its 52-week high of kr 107.19 and 26% above the low of kr 60.95 (as of Oct 20, 2026). Distance from the high says nothing about value: that is what the fair value of kr 82.56 is for.
Which stocks are comparable to Ambu A/S?
From the same area (Healthcare) we also value Abbott Laboratories,, Stryker Corporation, Medtronic plc, Boston Scientific Corporation, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Ambu A/S stock attractive at the current price?
The data as of Oct 13, 2026: price kr 76.90, calculated fair value kr 82.56 (+7%), Quality Score 70/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of AMBU-B calculated?
We run Ambu A/S through 26 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of kr 82.56, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.8 % above its aggregate fair value. Ambu A/S currently trades 7 % below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Ambu A/S (AMBU-B)?
The closing price on Oct 20, 2026 was kr 76.90. Our model-based fair value is kr 82.56, about +7% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Ambu A/S right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. A fairly wide model range (kr 53.02 to kr 103.20) leaves room in how you read the outcome.
Where does the earnings growth of Ambu A/S (AMBU-B) come from?
Earnings per share at Ambu A/S grew +6.0 % a year from 2014 to 2025. Broken into its drivers: revenue per share +11.6 %, EBIT margin −3.1 %, tax rate +0.9 %, residual (interest, one-offs) −2.9 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Ambu A/S
How large is the market capitalisation of Ambu A/S (AMBU-B)?
The market capitalisation of Ambu A/S is 20.5B DKK (≈ $3.1B). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Ambu A/S (AMBU-B)?
The price-to-sales ratio of Ambu A/S is 3.29 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Ambu A/S (AMBU-B)?
Earnings per share at Ambu A/S are kr 1.92 (price ÷ EPS = P/E 36.1). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Ambu A/S (AMBU-B)?
The dividend yield of Ambu A/S is 0.5% (payout 21.4%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Ambu A/S (AMBU-B)?
The net margin of Ambu A/S is 8.2% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Ambu A/S (AMBU-B)?
The return on equity (ROE) of Ambu A/S is 8.5% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Ambu A/S (AMBU-B)?
On an EBIT basis the return on assets of Ambu A/S is 6.3% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Ambu A/S (AMBU-B)?
The operating margin of Ambu A/S is 13.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Ambu A/S (AMBU-B)?
Revenue at Ambu A/S is growing +8.8% versus a year earlier (3y avg +10.8%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Ambu A/S (AMBU-B)?
Earnings per share at Ambu A/S are growing +28.3% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Ambu A/S (AMBU-B) hold?
Ambu A/S holds more cash than debt, 319M DKK net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Ambu A/S in the live analysis
One click puts Ambu A/S on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 28,000+ stock screener.
Broad data
Oct 13, 2026