NVO Rating

NVO Intrinsic Value

Key Highlights:
As of Mar 21, 2025 NVO Relative Value is $63.9, which is overvalued by 16.9%, compared to current share price of $76.9.
As of Mar 21, 2025 NVO DCF Value is $80.0, which is undervalued by 4.1%, compared to current share price of $76.9.
Methodology
Price per share, $
Current share price
76.9

NVO Share Price History

1W (0.4%)
1M (12.7%)
6M (37.9%)
YTD (24.1%)
1Y (40.3%)
3Y 43.4%
5Y 222.7%
10Y 255.5%
Share Price
Intrinsic Value
Drawdown
Total Return
vs SP500
vs NASDAQ
Crunching data... Almost there!

NVO Stock Metrics

Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
Base
$342.3B
DKK 290.4B
Shares Outstanding
4,454M
Employees
75K
Valuation (LTM)
Return on Capital
76.5%
23.4%
35.5%
46.8%
Earnings

NVO Stock Financials

NVO Income Statement Metrics

Annual
Quarterly
LTM

Revenue

$42.1B +25.0% YoY

Operating Income

$18.6B +25.1% YoY

Net Income

$14.6B +20.7% YoY

NVO Cash Flow Statement Metrics

Annual
Quarterly
LTM

Operating Cash Flow (OCF)

$17.5B +11.1% YoY

Capital Expenditure (CAPEX)

($7,431.3M) +30.9% YoY

Free Cash Flow (FCF)

$10.1B +0.0% YoY

NVO Income Statement Overview

Annual
Quarterly
LTM
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Dec'24
$42.1B 25.0% YoY
$35.6B 25.1% YoY
84.7% margin
Cost of revenue
$6,448.3M 24.5% YoY
Operating income
$18.6B 25.1% YoY
44.2% margin
Other: $194.9M
Net interest: $28.7M
Operating expenses
$17.0B 25.1% YoY
Pre-tax income
$18.4B 21.5% YoY
43.8% margin
Net income
$14.6B 20.7% YoY
34.8% margin
Income tax
$3,795.1M
20.6% tax rate
R&D
$6,961.1M 48.1% YoY
16.6% of revenue
SG&A
$9,758.6M 9.4% YoY
23.2% of revenue

NVO Balance Sheet Overview

Annual
Quarterly
LTM
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Dec'24
Assets
Liabilities
Total assets
$64.5B
Current assets ($22.3B, 34.5% of total)
$3,641.0M (5.6%)
$12.1B (18.8%)
Other current assets
$6,529.0M (10.1%)
Non-current assets ($42.2B, 65.5% of total)
$370.5M (0.6%)
$12.6B (19.5%)
Other non-current assets
$6,741.0M (10.5%)
Financial position
$10.6B
$3,641.0M$14.2B
Cash & Short-term Investments
Total Debt

NVO Stock Ratios

NVO Earnings Surprises

Crunching data... Almost there!

NVO Dividends

NVO Dividend Yield

Crunching data... Almost there!

NVO Dividend Per Share

Competing with NVO

Overview
Ratings
Intrinsic Value
Valuation
Growth
Profitability
Health
Capital allocation
Momentum
Earnings
Dividends
Company name
Market Cap
Quality rating
Intrinsic value
1Y Return
Revenue
Free Cash Flow
Revenue growth
FCF margin
Gross margin
ROIC
Total Debt to Equity
$342.3B
7.1
$71.8
6.5% overvalued
(40.3%)
DKK 290.4B
DKK 70.0B
25.0%
24.1%
84.7%
35.5%
71.6%
$756.9B
7.0
$225.5
73.1% overvalued
9.4%
$45.0B
$510.8M
32.0%
1.1%
81.6%
40.7%
235.7%
$393.8B
6.0
$196.9
20.3% undervalued
8.4%
$88.8B
$18.1B
4.3%
20.3%
69.1%
15.7%
51.2%
$370.7B
6.0
$301.2
43.4% undervalued
22.6%
$56.3B
$17.8B
3.7%
31.7%
73.6%
8.3%
1,996.0%
$236.6B
7.5
$112.8
21.1% undervalued
(23.1%)
$64.2B
$18.1B
6.7%
28.2%
80.8%
26.5%
80.0%
$232.9B
6.8
$70.5
5.9% overvalued
15.5%
$54.1B
$7,275.0M
18.0%
13.5%
81.1%
15.4%
73.7%
$222.8B
6.6
$151.0
34.7% undervalued
16.7%
$51.1B
$13.8B
0.1%
27.0%
74.7%
17.7%
70.8%
$170.8B
5.9
$449.4
42.2% undervalued
17.6%
$33.4B
$10.4B
18.6%
31.1%
61.5%
11.9%
1,022.6%
$148.9B
6.1
$27.6
5.2% undervalued
1.0%
$63.6B
$9,835.0M
8.8%
15.5%
65.6%
9.0%
71.9%
$142.6B
4.8
$91.3
60.5% undervalued
22.8%
€44.3B
(€504.0M)
(22.5%)
(1.1%)
70.2%
7.4%
23.0%
$133.6B
6.1
$91.7
14.4% overvalued
50.9%
$28.7B
$10.5B
6.0%
36.4%
78.3%
20.1%
138.8%

FAQ

What is Novo Nordisk A/S (NVO) stock rating?

As of today, Novo Nordisk A/S has a stock rating of 7 (out of 10), which is considered Great.

is Novo Nordisk A/S (NVO) a good stock to buy?

As of today, Novo Nordisk A/S has a Great stock rating, which is 6.5% overvalued. According to Value Sense backtesting, stocks with similar profile tend to outperform the market by 0.5%.