Freetrailer Group A/S (FREETR) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Freetrailer Group A/S stock DKK 83.71, price DKK 65.00, upside +28.8%, quality 66 out of 100. Rating: undervalued. Calculated from audited financials with 24 of our 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. As of Nov 9, 2026.
How to read this chart
60‑month range kr 21.00 – kr 89.60 · fair‑value band kr 45.83 – kr 115.07 · the kr 65.00 price screens below the kr 83.71 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow Freetrailer Group A/S in your weekly email
Every Wednesday you see whether Freetrailer Group 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.
Freetrailer Group A/S, a technology company, operates a sharing-economy IT platform for the free rental of trailers and cargo bikes in Denmark, Sweden, Norway, Germany, and the Netherlands. The company was founded in 2004 and is headquartered in Copenhagen, Denmark.
Stock analysis
Freetrailer Group A/S (FREETR) currently trades at kr 65.00, while our model-based Fair Value estimate is kr 83.71, implying the stock looks roughly 22% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of kr 92.70 per share, and 15 of the 24 models we run sit above the kr 65.00 price.
Bear case: the Economic Profit group reads lowest at kr 38.33, and 9 of the 24 models stay below the price. Data coverage for this calculation is medium.
Scenario range: kr 45.83 (bear) to kr 115.07 (bull), the price of kr 65.00 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 66/100 (solid quality), in the Industrials sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Freetrailer Group A/S reported revenue of 130M DKK in FY2025 versus 51.9M DKK in FY2021, a compound +25.7%/yr. Reported net income was 17.8M DKK in FY2025, compounding +40.2%/yr from FY2021.
Key figures
Market cap 613M DKK (≈ $91.8M) Micro · P/E ratio 21.2 · P/S ratio 1.80 · EPS (TTM) kr 1.52 · Net margin 9.4% · Return on equity 31.6% · Return on assets (EBIT) 21.3% (5-year average) · Operating margin 17.6%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 70 out of 100 (low confidence).
What moves the price
The share trades about 27% below its 52-week high and 23% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −15% fair-value upside, at 29%, FREETR screens cheaper than that median.
Fair Value models
Bearkr 45.83Fair Value kr 83.71Bullkr 115.07
Price kr 65.00 · Upside +28.8%
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 1.52 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.62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+22.5%
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.
+27.5%
’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.
+37.8%
Earnings growth per share plus dividend.
Earnings per share, growth per year+37.8%
Dividend (yield on the price)0.0%
Profit margin 2021 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% → 19%
2025 sits 123% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
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).
+11.5%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (figures in DKK, Denmark: IMF forecast 2.1% a year to 2030, 2.0% from 2016 to 2025) that is about +9.3% a year for the price.
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.Rental & Leasing Services · 85 stocks
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). "Freetrailer Group A/S Fair Value". https://www.fairvalue-calculator.com/stock/FREETR
Frequently asked questions
Is Freetrailer Group A/S (FREETR) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of kr 83.71 versus a price of kr 65.00, about +29% upside (undervalued).
What is the fair value of FREETR?
Our model-based fair value for Freetrailer Group A/S is kr 83.71 (as of Nov 9, 2026), built from audited fundamentals. The current price: kr 65.00.
What is the quality score of FREETR?
Freetrailer Group A/S has a Quality Score of 66/100. 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 Freetrailer Group A/S (FREETR)?
Our model-based price target is the fair value of kr 83.71 (as of Nov 9, 2026) from 24 valuation models. Cautious scenario kr 45.83, optimistic scenario kr 115.07. It is a calculation from audited fundamentals, not an analyst target.
What is the Freetrailer Group A/S stock forecast for 2026?
Our models put fair value at kr 83.71, about +29% upside versus a price of kr 65.00 (undervalued). Cautious scenario kr 45.83, optimistic scenario kr 115.07. The calculation is refreshed regularly with new filings.
What is the revenue of Freetrailer Group A/S (FREETR)?
Freetrailer Group A/S reported trailing-twelve-month revenue of about 170M DKK (latest available figure, as of Nov 9, 2026).
What growth is priced into Freetrailer Group A/S (FREETR)?
For today's price to be fair in a discounted-cash-flow model, Freetrailer Group A/S would have to grow free cash flow by +11.5 % per year for five years (discount rate 8.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 4 years revenue grew +25.7 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of FREETR use?
Our models discount Freetrailer Group A/S at 8.6 %: a base by market capitalisation (nano), damped by beta 0.62, country premium for Sweden. 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 Freetrailer Group A/S that is +11.5 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (8.6 %) and the same formula as our fair value.
How much growth has Freetrailer Group A/S (FREETR) delivered so far?
Over the past 4 years revenue at Freetrailer Group A/S grew +25.7 % a year. The price currently implies free-cash-flow growth of +11.5 % per 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 Freetrailer Group A/S (FREETR) growing?
The median revenue growth in the sector is +7.8 % a year. That is the yardstick for the growth priced into Freetrailer Group A/S (+11.5 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Freetrailer Group A/S (FREETR)?
The free-cash-flow yield on the price is 3.51 %: that much free cash flow Freetrailer Group A/S produces per unit of market value. When it exceeds the discount rate of our models (8.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Freetrailer Group A/S (FREETR)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Freetrailer Group A/S it is kr 83.71 per share (as of Nov 9, 2026), against a price of kr 65.00. It is the blended result of 24 valuation models in 7 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Freetrailer Group A/S stock overvalued or undervalued in 2026?
As of Nov 9, 2026, FREETR trades below its calculated fair value: price kr 65.00, fair value kr 83.71, a gap of about +29% (undervalued). 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 FREETR?
No. The price is what the market pays today (kr 65.00); the fair value is what the company's own numbers justify (kr 83.71). For Freetrailer Group A/S the two are kr 18.71 per share apart. That gap is exactly why we show both numbers side by side.
How much is Freetrailer Group A/S worth?
The market values Freetrailer Group A/S at about 613M DKK (market capitalisation, as of Nov 9, 2026). Per share that is kr 65.00; our models calculate a fair value of kr 83.71 per share.
What do the bullish and bearish scenarios say about FREETR?
Our models span a range for Freetrailer Group A/S: cautious scenario kr 45.83, base kr 83.71, optimistic kr 115.07 per share (as of Nov 9, 2026, price kr 65.00). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of FREETR?
Freetrailer Group A/S trades at a price-to-earnings ratio of 21.2 (as of Nov 9, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of kr 83.71 is built from several models across several years. Median P/E at fiscal year-end, 5 fiscal years (2021 to 2025), reported earnings: 43.8. Other multiples: P/B 13.9, P/S 3.6, EV/EBITDA 11.4.
How solid is the balance sheet of Freetrailer Group A/S (FREETR)?
Balance-sheet figures for Freetrailer Group A/S (as of Nov 9, 2026): return on equity 31.6%. They feed the Quality Score of 66/100, which measures business quality independently of the share price.
How far is FREETR from its 52-week high?
Freetrailer Group A/S trades at kr 65.00, about 27% below its 52-week high of kr 89.60 and 23% above the low of kr 53.00 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of kr 83.71 is for.
Which stocks are comparable to Freetrailer Group A/S?
From the same area (Industrials) we also value United Rentals, Inc, Sunbelt Rentals Holdings, AerCap Holdings, U-Haul Holding, 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 Freetrailer Group A/S stock attractive at the current price?
The data as of Nov 9, 2026: price kr 65.00, calculated fair value kr 83.71 (+29%), Quality Score 66/100, from 24 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 FREETR calculated?
We run Freetrailer Group A/S through 24 models from 7 families: DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of kr 83.71 builds on their evidence-weighted average, 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 13.3% above its aggregate fair value. Freetrailer Group A/S currently trades 22% 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 Freetrailer Group A/S (FREETR)?
The closing price on Nov 6, 2026 was kr 65.00. Our model-based fair value is kr 83.71, about +29% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Freetrailer Group A/S right now?
Solid quality (66/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (kr 45.83 to kr 115.07) leaves room in how you read the outcome.
Key figures of Freetrailer Group A/S
How large is the market capitalisation of Freetrailer Group A/S (FREETR)?
The market capitalisation of Freetrailer Group A/S is 613M DKK (≈ $91.8M). 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 Freetrailer Group A/S (FREETR)?
The price-to-sales ratio of Freetrailer Group A/S is 1.80 (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 Freetrailer Group A/S (FREETR)?
Earnings per share at Freetrailer Group A/S are kr 1.52 (price ÷ EPS = P/E 21.2). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Freetrailer Group A/S (FREETR)?
The net margin of Freetrailer Group A/S is 9.4% (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 Freetrailer Group A/S (FREETR)?
The return on equity (ROE) of Freetrailer Group A/S is 31.6% (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 Freetrailer Group A/S (FREETR)?
On an EBIT basis the return on assets of Freetrailer Group A/S is 21.3% (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 Freetrailer Group A/S (FREETR)?
The operating margin of Freetrailer Group A/S is 17.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Freetrailer Group A/S (FREETR)?
Revenue at Freetrailer Group A/S is growing +26.0% versus a year earlier (3y avg +27.5%). 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 Freetrailer Group A/S (FREETR)?
Earnings per share at Freetrailer Group A/S are growing −23.0% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch Freetrailer Group A/S in the live analysis
One click puts Freetrailer Group A/S on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 9, 2026