Novo Nordisk A/S logo

Novo Nordisk A/S

NVO | NYSE
Chart Builder DCF Calculator
$40.00
+$0.86 (+2.20%)
At close: Oct 30, 2026, 4:00 PM ET
$39.70
-$0.30 (-0.75%)
Pre-market: Nov 2, 2026, 7:17 AM ET
TTM
Period Ending
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Net Income
116.44B 121.96B 102.43B 103.77B 111.07B 104.62B 100.99B 94.72B 89.9B 89.28B 83.68B 75.31B 67.24B 61.13B 55.53B 52.83B 50.54B 49.34B 47.76B 46.18B 44.36B 42.86B
Depreciation & Amortization
27.16B 21.69B 21.98B 21.62B 16.01B 20.02B 19.11B 16.9B 17.28B 10.61B 9.41B 7.65B 7.16B 6.62B 6.55B 6.7B 6B 5.58B 5.31B 4.85B 5.63B 5.57B
Stock-Based Compensation
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 1.54B 1.54B 1.54B 1.54B 1.04B 1.04B 1.04B 1.04B 823M 823M 823M
Other Working Capital
-4.5B -13.07B 3.74B -3.03B -9.33B -4.23B 2.59B -20.7B 2.24B -11.64B -12.25B 5.1B -17.58B -9.48B 2.63B -4.88B 6.43B 5.2B 2.19B 2.42B 2.21B 6.38B
Other Non-Cash Items
-38.4B -45.71B -37.16B -26.72B -25.93B -16.85B -27.92B 2.76B -17.11B -17.42B 7.07B 16.21B 32.68B 27.96B 16.51B 16.27B 5.84B 10.66B 3.6B -1.47B -3.62B -7.22B
Deferred Income Tax
32.31B 33.72B 28.11B 28.14B 29.71B 27.69B 26.2B 24.53B 23.04B 22.58B 20.99B 15.33B 13.38B 12.03B 10.81B 10.81B 10.18B 9.5B 9.1B 9.1B 8.5B 8.5B
Change in Working Capital
-4.5B -13.07B 3.74B -3.03B -9.33B -4.23B 2.59B -20.7B 2.24B -11.64B -12.25B -9.59B -32.27B -24.16B -12.05B -18.87B -7.57B -8.79B -11.81B -1.3B -1.51B 2.66B
Operating Cash Flow
133.01B 118.6B 119.1B 123.78B 121.53B 131.25B 120.97B 118.22B 115.33B 93.41B 108.91B 106.46B 89.73B 85.12B 78.89B 68.77B 66.04B 67.33B 55B 58.19B 54.19B 53.19B
Capital Expenditures
-84.09B -87.57B -90.11B -62.83B -59.92B -56.89B -51.31B -51.19B -49.31B -43.1B -38.9B -27.42B -21.02B -16.56B -13.54B -10.63B -8.09B -7.4B -7.12B -6.59B -10.99B -10.47B
Cash Acquisitions
1.05B 1.05B 1B -81.5B -81.5B -81.5B -81.5B n/a n/a n/a 1.95B 1.95B 2.95B 3.09B 1.4B -16.89B -17.88B -18.02B -18.28B n/a n/a n/a
Purchase of Investments
-120M -608M -723M -1.08B -9.49B -18.77B -19.81B -20.41B -16.8B -12.09B -13.29B -15.46B -12.33B -10.24B -9.74B -6.85B -8.27B -6.61B -7.11B -6.89B -3.76B -2.35B
Sales Maturities Of Investments
109M 2.67B 10.67B 17.84B 17.86B 18.29B 24.39B 19.87B 22.04B 21.9B 8.29B 8.14B 6.9B 5.44B 6.65B 4.35B 3.56B 2.53B 1.17B 950M 782M 379M
Other Investing Acitivies
-27.71B -29.28B -29.97B -5.02B -3.62B -5.44B -4.81B -11.38B -15.8B -13.52B -14.94B -16.19B -12.39B -11.38B -9.68B -1.66B -1.18B -1.21B -1.05B -12.16B -16.32B -16.28B
Investing Cash Flow
-82.71B -84.2B -79.16B -127.56B -133.04B -139.52B -128.9B -52.4B -44.74B -33.29B -43.89B -43.03B -34.74B -29.66B -24.92B -31.67B -31.35B -30.03B -31.61B -23.9B -25.33B -23.81B
Debt Repayment
36.44B 24.16B 24.74B 39.6B 39.62B 88.7B 73.06B 28.38B 28.53B -1.31B -1.47B -1.24B -1.31B -1.18B -2.41B 9.78B 9.94B 14.12B 15.47B 3.03B 3.06B -879M
Common Stock Repurchased
-5.9B -2.4B -1.39B -8.88B -11.28B -18.73B -20.18B -22.45B -26.19B -27.56B -29.92B -27.7B -26.18B -24.81B -24.09B -24.06B -22.97B -20.96B -19.45B -17.6B -17.04B -17.13B
Dividend Paid
-51.98B -51.8B -51.76B -51.76B -50.68B -50.86B -44.14B -44.14B -41.99B -41.99B -31.77B -31.77B -27.95B -27.95B -25.3B -25.3B -23.71B -23.71B -21.52B -21.52B -21.07B -21.07B
Other Financial Acitivies
-2.76B -21.25B n/a n/a n/a 21.45B n/a n/a n/a 1.94B n/a n/a n/a 656M n/a n/a n/a 408M n/a 5.68B 5.68B 5.86B
Financial Cash Flow
-24.19B -51.29B -28.41B -21.04B -22.35B 40.57B 8.74B -38.22B -39.65B -68.92B -63.16B -60.71B -55.44B -53.28B -51.8B -39.58B -36.75B -30.15B -25.49B -30.4B -29.37B -33.21B
Net Cash Flow
26.05B -17.81B 10.81B -24.93B -34.39B 32.61B 1.26B 27.14B 31.25B -8.61B 1.74B 1.97B -1.18B 1.73B 1.93B -1.58B -1.47B 7.53B -1.51B 4.03B -624M -4.03B
Free Cash Flow
48.92B 31.03B 28.99B 60.95B 61.6B 74.36B 69.66B 67.03B 66.03B 50.3B 70.01B 79.04B 68.71B 68.55B 65.35B 58.14B 57.95B 59.93B 47.88B 51.6B 43.2B 42.72B
Adj. Free Cash Flow
48.92B 31.03B 28.99B 60.95B 61.6B 74.36B 69.66B 67.03B 66.03B 50.3B 70.01B 77.5B 67.17B 67.01B 63.81B 57.1B 56.91B 58.89B 46.84B 50.78B 42.38B 41.9B
Maintenance CapEx
-71.52B -73.72B -79.31B -44.88B -39B -34.78B -30.34B -32.05B -30.77B -25.62B -22.35B -13.54B -8.37B -5.58B -4.17B -2.39B -1.41B -2.21B -3.71B -4.7B -10.1B -10.33B
Growth CapEx
-12.57B -13.85B -10.81B -17.96B -20.92B -22.11B -20.97B -19.14B -18.54B -17.48B -16.55B -13.89B -12.65B -10.98B -9.37B -8.24B -6.68B -5.19B -3.41B -1.89B -886.57M -143.03M
Owner Earnings
61.49B 44.88B 39.8B 78.91B 82.52B 96.47B 90.63B 86.17B 84.57B 67.78B 86.56B 92.92B 81.36B 79.54B 74.72B 66.38B 64.63B 65.12B 51.29B 53.49B 44.09B 42.87B

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.