HusCompagniet AS (HUSCO) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of HusCompagniet AS stock DKK 39.45, price DKK 24.00, upside +64.4%, quality 47 out of 100. Rating: strongly undervalued. Calculated from audited financials with 12 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 23.20 – kr 129.49 · fair‑value band kr 29.96 – kr 52.63 · the kr 24.00 price screens below the kr 39.45 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow HusCompagniet AS in your weekly email
Every Wednesday you see whether HusCompagniet AS 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.
HusCompagniet A/S, together with its subsidiaries, engages in the construction of single-family detached houses in Denmark and Sweden. The company operates through three segments: Detached, Semi-Detached, and Wooden houses.
Show moreShow less
It designs, sell, and delivers customizable detached houses to built on-site on third-party customer-owned land; semi-detached houses to customers and professional investors; wooden constructions with a climate footprint; and produces prefabricated wood-framed detached houses under the VårgårdaHus brand.
The company offers detached houses under FORMIUM brand name. It sells its products through online channels. HusCompagniet A/S was formerly known as FM-Søkjær Holding 2 ApS and changed its name to HusCompagniet A/S in April 2008. The company was founded in 1972 and is based in Tilst, Denmark.
Stock analysis
HusCompagniet AS (HUSCO) currently trades at kr 24.00, while our model-based Fair Value estimate is kr 39.45, implying the stock looks roughly 39% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of kr 41.83 per share, and 8 of the 12 models we run sit above the kr 24.00 price.
Bear case: the DCF Models group reads lowest at kr 38.10, and 4 of the 12 models stay below the price. Data coverage for this calculation is medium.
Scenario range: kr 29.96 (bear) to kr 52.63 (bull), the price of kr 24.00 sits below 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 47/100 (below-average quality), in the Consumer Cyclical sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
HusCompagniet AS reported revenue of 3.0B DKK in FY2025 versus 4.3B DKK in FY2021, a compound −9.0%/yr. Reported net income was −26.2M DKK in FY2025.
Key figures
Market cap 529M DKK (≈ $79.2M) Micro · P/S ratio 0.16 · EPS (TTM) kr −5.23 · Net margin −3.5% · Return on equity −5.5% · Return on assets (EBIT) 4.3% (5-year average) · Operating margin 0.1% · Revenue (TTM) 3.2B DKK.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 17 out of 100 (low confidence).
What moves the price
The share trades about 42% below its 52-week high and 3% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at 38% fair-value upside, at 64%, HUSCO screens cheaper than that median.
Fair Value models
Bearkr 29.96Fair Value kr 39.45Bullkr 52.63
Price kr 24.00 · Upside +64.4%
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.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.24/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
+28.7%
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.
−11.9%
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.
−3.9%
Start year 2020 (pandemic). Over 10 years: +1.0% a year
Revenue growth 10 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.
+1.0%
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘ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.
6.1% (2020) → 0.5% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far and less 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).
−8.1%
The company could shrink this much every year for the next five years and today's price would still be justified.
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.
−4.3%
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 −10.0% a year for the price and −6.3% for the forecasts.
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.Residential Construction · 62 stocks
Beats the industry median on 5/11 measures
A mixed picture versus its industry peers.
Valuation
Quality Score47 · Below median
Fair Value upside+64.4% · Above median
Profitability
Return on assets−0.7% · Bottom 25%
Net margin (12 months)−3.5% · Bottom 25%
Operating margin (12 months)0.1% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)15.5% · Above median
Balance sheet
Debt / equity0.24× · Above median
Valuation Multiplesvs Residential Construction 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). "HusCompagniet AS Fair Value". https://www.fairvalue-calculator.com/stock/HUSCO
Frequently asked questions
Is HusCompagniet AS (HUSCO) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of kr 39.45 versus a price of kr 24.00, about +64% upside (undervalued).
What is the fair value of HUSCO?
Our model-based fair value for HusCompagniet AS is kr 39.45 (as of Nov 9, 2026), built from audited fundamentals. The current price: kr 24.00.
What is the quality score of HUSCO?
HusCompagniet AS has a Quality Score of 47/100. 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 HusCompagniet AS (HUSCO)?
Our model-based price target is the fair value of kr 39.45 (as of Nov 9, 2026) from 12 valuation models. Cautious scenario kr 29.96, optimistic scenario kr 52.63. It is a calculation from audited fundamentals, not an analyst target.
What is the HusCompagniet AS stock forecast for 2026?
Our models put fair value at kr 39.45, about +64% upside versus a price of kr 24.00 (undervalued). Cautious scenario kr 29.96, optimistic scenario kr 52.63. The calculation is refreshed regularly with new filings.
What is the revenue of HusCompagniet AS (HUSCO)?
HusCompagniet AS reported trailing-twelve-month revenue of about 3.2B DKK (latest available figure, as of Nov 9, 2026).
What growth is priced into HusCompagniet AS (HUSCO)?
For today's price to be fair in a discounted-cash-flow model, HusCompagniet AS would have to grow free cash flow by -8.1 % per year for five years (discount rate 12.7 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -3.9 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of HUSCO use?
Our models discount HusCompagniet AS at 12.7 %: a base by market capitalisation (micro), damped by beta 1.06, 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 HusCompagniet AS that is -8.1 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (12.7 %) and the same formula as our fair value.
How much growth has HusCompagniet AS (HUSCO) delivered so far?
Over the past 5 years revenue at HusCompagniet AS grew -3.9 % a year. The price currently implies free-cash-flow growth of -8.1 % 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 HusCompagniet AS (HUSCO) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into HusCompagniet AS (-8.1 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of HusCompagniet AS (HUSCO)?
The free-cash-flow yield on the price is 21.93 %: that much free cash flow HusCompagniet AS produces per unit of market value. When it exceeds the discount rate of our models (12.7 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of HusCompagniet AS (HUSCO)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For HusCompagniet AS it is kr 39.45 per share (as of Nov 9, 2026), against a price of kr 24.00. It is the blended result of 12 valuation models in 4 families (DCF Models, Multiples, Asset-Based, Growth DCF).
Is HusCompagniet AS stock overvalued or undervalued in 2026?
As of Nov 9, 2026, HUSCO trades below its calculated fair value: price kr 24.00, fair value kr 39.45, a gap of about +64% (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 HUSCO?
No. The price is what the market pays today (kr 24.00); the fair value is what the company's own numbers justify (kr 39.45). For HusCompagniet AS the two are kr 15.45 per share apart. That gap is exactly why we show both numbers side by side.
How much is HusCompagniet AS worth?
The market values HusCompagniet AS at about 529M DKK (market capitalisation, as of Nov 9, 2026). Per share that is kr 24.00; our models calculate a fair value of kr 39.45 per share.
What do the bullish and bearish scenarios say about HUSCO?
Our models span a range for HusCompagniet AS: cautious scenario kr 29.96, base kr 39.45, optimistic kr 52.63 per share (as of Nov 9, 2026, price kr 24.00). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of HusCompagniet AS (HUSCO)?
Balance-sheet figures for HusCompagniet AS (as of Nov 9, 2026): return on equity −5.5%, debt of 0.24 per unit of equity. They feed the Quality Score of 47/100, which measures business quality independently of the share price.
How far is HUSCO from its 52-week high?
HusCompagniet AS trades at kr 24.00, about 42% below its 52-week high of kr 41.20 and 3% above the low of kr 23.20 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of kr 39.45 is for.
Which stocks are comparable to HusCompagniet AS?
From the same area (Consumer Cyclical) we also value D.R. Horton, Inc, PulteGroup, Inc, Lennar Corporation, NVR, Inc, 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 HusCompagniet AS stock attractive at the current price?
The data as of Nov 9, 2026: price kr 24.00, calculated fair value kr 39.45 (+64%), Quality Score 47/100, from 12 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 HUSCO calculated?
We run HusCompagniet AS through 12 models from 4 families: DCF Models, Multiples, Asset-Based, Growth DCF. Every model gets the same audited fundamentals; the fair value of kr 39.45 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. HusCompagniet AS currently trades 39% 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 HusCompagniet AS (HUSCO)?
The closing price on Nov 6, 2026 was kr 24.00. Our model-based fair value is kr 39.45, about +64% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with HusCompagniet AS right now?
The large discount to fair value meets weak quality (47/100). That raises the risk this is a value trap rather than a bargain. The price is below even our cautious bear case (kr 29.96). The market is more pessimistic than our downside scenario.
Key figures of HusCompagniet AS
How large is the market capitalisation of HusCompagniet AS (HUSCO)?
The market capitalisation of HusCompagniet AS is 529M DKK (≈ $79.2M). 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 HusCompagniet AS (HUSCO)?
The price-to-sales ratio of HusCompagniet AS is 0.16 (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 HusCompagniet AS (HUSCO)?
Earnings per share at HusCompagniet AS are kr −5.23. Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of HusCompagniet AS (HUSCO)?
The net margin of HusCompagniet AS is −3.5% (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 HusCompagniet AS (HUSCO)?
The return on equity (ROE) of HusCompagniet AS is −5.5% (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 HusCompagniet AS (HUSCO)?
On an EBIT basis the return on assets of HusCompagniet AS is 4.3% (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 HusCompagniet AS (HUSCO)?
The operating margin of HusCompagniet AS is 0.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at HusCompagniet AS (HUSCO)?
Revenue at HusCompagniet AS is growing +15.5% versus a year earlier (3y avg −11.9%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How much net debt does HusCompagniet AS (HUSCO) carry?
The net debt of HusCompagniet AS is 197M DKK (fiscal year 2025, ≈ 1.7 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch HusCompagniet AS in the live analysis
One click puts HusCompagniet AS 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