Jeudan (JDAN) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Jeudan stock DKK 203, price DKK 199, upside +2.3%, quality 62 out of 100. Rating: fairly valued. Calculated from audited financials with 10 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 7, 2026.
How to read this chart
60‑month range kr 184.42 – kr 308.45 · fair‑value band kr 154.15 – kr 236.42 · the kr 198.50 price screens below the kr 203.16 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow Jeudan in your weekly email
Every Wednesday you see whether Jeudan 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.
Jeudan A/S operates as a real estate and service company in Denmark. It operates through two segments, Investment Properties and Project & Service. The company invests, develops, operates, and leases office, shop, office community, housing, warehouse, showroom, clinic, and other properties.
Show moreShow less
It also provides property-related services, including bistro and canteen, design and interior, craftsman, cleaning, meeting and conference rooms, and plant services; car and valet parking services; and repair and renovation services. Jeudan A/S was founded in 1898 and is based in Copenhagen, Denmark.
Stock analysis
Jeudan (JDAN) currently trades at kr 198.50, while our model-based Fair Value estimate is kr 203.16, so the stock looks roughly fairly valued today (gap 2.3%).
Show more
Valuation
Bull case: the Multiples group reads highest at a median of kr 205.53 per share, and 3 of the 7 models we run sit above the kr 198.50 price.
Bear case: the Dividend Discount group reads lowest at kr 44.33, and 4 of the 7 models stay below the price. Data coverage for this calculation is high.
Scenario range: kr 154.15 (bear) to kr 236.42 (bull), the price of kr 198.50 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 62/100 (solid quality), in the Real Estate sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Jeudan reported revenue of 1.8B DKK in FY2025 versus 1.8B DKK in FY2021, a compound −0.9%/yr. Reported net income was 1.0B DKK in FY2025, compounding −19.2%/yr from FY2021.
Key figures
Market cap 11.0B DKK (≈ $1.6B) Small · P/E ratio 8.7 · P/S ratio 4.98 · EPS (TTM) kr 22.78 · Dividend yield 1.5% · Net margin 57.1% · Return on equity 7.6% · Return on assets (EBIT) 4.7% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 66 out of 100 (low confidence).
What moves the price
The share trades about 7% below its 52-week high and 3% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at −16% fair-value upside, at 2%, JDAN screens cheaper than that median.
Fair Value models
Bearkr 154.15Fair Value kr 203.16Bullkr 236.42
Price kr 198.50 · Upside +2.3%
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 10 months old). Earnings retained since then (kr 16.91 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.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
+2.5%
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.
−4.3%
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.
+2.7%
Start year 2020 (pandemic). Over 10 years: +3.8% a year
Revenue growth 25 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.
+6.5%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘ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. Basis: EBIT basis.
−14.2%
Earnings growth per share plus dividend.
Earnings per share, growth per year−15.7%
Dividend (yield on the price)1.5%
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.3.5% vs 6.0%, steady
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.158% → 61%
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.
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).
+27.6%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Denmark: IMF forecast 2.1% a year to 2030, 2.0% from 2016 to 2025) that is about +25.0% 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.Real Estate Services · 472 stocks
Beats the industry median on 6/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score62 · Above median
Fair Value upside+2.3% · Below median
Profitability
Return on equity (12 months)7.6% · Above median
Return on assets2.6% · Above median
Net margin (12 months)55.7% · Top 25%
Operating margin (12 months)63.1% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)3.5% · Below median
Dividend yield (12 months)1.5% · Below median
Balance sheet
Debt / equity1.63× · Highest 25%
Valuation Multiplesvs Real Estate Services median · lower = cheaper
P/E (12 months)8.7× · Cheaper than median
P/B0.84× · Pricier than median
P/S (12 months)6.16× · Priciest 25%
Price / free cash flow (fiscal year)17.5× · Pricier than median
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). "Jeudan Fair Value". https://www.fairvalue-calculator.com/stock/JDAN
Frequently asked questions
Is Jeudan (JDAN) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of kr 203.16 versus a price of kr 198.50, about +2% upside (fairly valued).
What is the fair value of JDAN?
Our model-based fair value for Jeudan is kr 203.16 (as of Nov 7, 2026), built from audited fundamentals. The current price: kr 198.50.
What is the quality score of JDAN?
Jeudan has a Quality Score of 62/100. 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 Jeudan (JDAN)?
Our model-based price target is the fair value of kr 203.16 (as of Nov 7, 2026) from 10 valuation models. Cautious scenario kr 154.15, optimistic scenario kr 236.42. It is a calculation from audited fundamentals, not an analyst target.
What is the Jeudan stock forecast for 2026?
Our models put fair value at kr 203.16, about +2% upside versus a price of kr 198.50 (fairly valued). Cautious scenario kr 154.15, optimistic scenario kr 236.42. The calculation is refreshed regularly with new filings.
What is the revenue of Jeudan (JDAN)?
Jeudan reported trailing-twelve-month revenue of about 1.8B DKK (latest available figure, as of Nov 7, 2026).
Does Jeudan pay a dividend?
Jeudan currently shows a dividend yield of 1.51% relative to its recent price (as of Nov 7, 2026).
How much is the dividend of Jeudan (JDAN) and when is the ex-dividend date?
Jeudan pays a dividend of kr 3.00 per share a year, a dividend yield of 1.5%. The last ex-dividend date was Apr 9, 2026. A dividend has been paid every year since 2021. The payout ratio is 13.2% of earnings. Free cash flow covers the dividend 3.79 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Jeudan (JDAN)?
For today's price to be fair in a discounted-cash-flow model, Jeudan would have to grow free cash flow by +27.6 % per year for five years (discount rate 9.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +2.7 % per year. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of JDAN use?
Our models discount Jeudan at 9.6 %: a base by market capitalisation (small), damped by beta 0.29, 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 Jeudan that is +27.6 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (9.6 %) and the same formula as our fair value.
How much growth has Jeudan (JDAN) delivered so far?
Over the past 5 years revenue at Jeudan grew +2.7 % a year. The price currently implies free-cash-flow growth of +27.6 % 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 Jeudan (JDAN) growing?
The median revenue growth in the sector is +2.7 % a year. That is the yardstick for the growth priced into Jeudan (+27.6 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Jeudan (JDAN)?
The free-cash-flow yield on the price is 5.73 %: that much free cash flow Jeudan produces per unit of market value. When it exceeds the discount rate of our models (9.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Jeudan (JDAN)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Jeudan it is kr 203.16 per share (as of Nov 7, 2026), against a price of kr 198.50. It is the blended result of 10 valuation models in 5 families (DCF Models, Dividend Discount, Multiples, Asset-Based, Economic Profit).
Is Jeudan stock overvalued or undervalued in 2026?
As of Nov 7, 2026, JDAN trades below its calculated fair value: price kr 198.50, fair value kr 203.16, a gap of about +2% (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 JDAN?
No. The price is what the market pays today (kr 198.50); the fair value is what the company's own numbers justify (kr 203.16). For Jeudan the two are kr 4.66 per share apart. That gap is exactly why we show both numbers side by side.
How much is Jeudan worth?
The market values Jeudan at about 11.0B DKK (market capitalisation, as of Nov 7, 2026). Per share that is kr 198.50; our models calculate a fair value of kr 203.16 per share.
What do the bullish and bearish scenarios say about JDAN?
Our models span a range for Jeudan: cautious scenario kr 154.15, base kr 203.16, optimistic kr 236.42 per share (as of Nov 7, 2026, price kr 198.50). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of JDAN?
Jeudan trades at a price-to-earnings ratio of 8.7 (as of Nov 7, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of kr 203.16 is built from several models across several years. Median P/E at fiscal year-end, 5 fiscal years (2020 to 2025), reported earnings: 10.9. Other multiples: P/B 0.8, P/S 6.2, EV/EBITDA 28.6.
How solid is the balance sheet of Jeudan (JDAN)?
Balance-sheet figures for Jeudan (as of Nov 7, 2026): return on equity 7.6%, debt of 1.63 per unit of equity. They feed the Quality Score of 62/100, which measures business quality independently of the share price.
How far is JDAN from its 52-week high?
Jeudan trades at kr 198.50, about 7% below its 52-week high of kr 213.00 and 3% above the low of kr 193.16 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of kr 203.16 is for.
Which stocks are comparable to Jeudan?
From the same area (Real Estate) we also value CBRE Group, Cellnex Telecom, S.A, KE Holdings, Swire Properties Limited, 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 Jeudan stock attractive at the current price?
The data as of Nov 7, 2026: price kr 198.50, calculated fair value kr 203.16 (+2%), Quality Score 62/100, from 10 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 JDAN calculated?
We run Jeudan through 10 models from 5 families: DCF Models, Dividend Discount, Multiples, Asset-Based, Economic Profit. Every model gets the same audited fundamentals; the fair value of kr 203.16 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 13.0% above its aggregate fair value. Jeudan currently trades 2% 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 Jeudan (JDAN)?
The closing price on Nov 6, 2026 was kr 198.50. Our model-based fair value is kr 203.16, about +2% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Jeudan right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Where does the earnings growth of Jeudan (JDAN) come from?
Earnings per share at Jeudan grew −0.1 % a year from 2015 to 2025. Broken into its drivers: revenue per share +3.9 %, EBIT margin −3.9 %, tax rate +0.0 %, residual (interest, one-offs) +0.1 %. 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 Jeudan
How large is the market capitalisation of Jeudan (JDAN)?
The market capitalisation of Jeudan is 11.0B DKK (≈ $1.6B). 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 Jeudan (JDAN)?
The price-to-sales ratio of Jeudan is 4.98 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Jeudan (JDAN)?
Earnings per share at Jeudan are kr 22.78 (price ÷ EPS = P/E 8.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Jeudan (JDAN)?
The dividend yield of Jeudan is 1.5% (payout 13.2%). 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 Jeudan (JDAN)?
The net margin of Jeudan is 57.1% (fiscal year 2025). 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 Jeudan (JDAN)?
The return on equity (ROE) of Jeudan is 7.6% (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 Jeudan (JDAN)?
On an EBIT basis the return on assets of Jeudan is 4.7% (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 Jeudan (JDAN)?
The operating margin of Jeudan is 63.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Jeudan (JDAN)?
Revenue at Jeudan is growing +3.5% versus a year earlier (3y avg −4.3%). 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 Jeudan (JDAN)?
Earnings per share at Jeudan are growing −11.3% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Jeudan (JDAN) carry?
The net debt of Jeudan is 22.2B DKK (fiscal year 2025, ≈ 35.2 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 Jeudan in the live analysis
One click puts Jeudan on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 7, 2026