EN DE

Borussia Dortmund GmbH & Co (BVB) Fair Value & Analysis

Communication Services · DE · Market cap €341M

BD Borussia Dortmund GmbH & Co BVB · XETRA
Price€3.10
Fair Value€1.56
Upside-49.7%
Quality60/100
Watch Borussia Dortmund GmbH & Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Loss-making · -0.1% net margin
Low debt · generates free cash flow
1.95% dividend yield
Trails peers (4/14)
Narrow moat 23/100
Evidence: High Range €0.9700 – €1.62 Share as image

Fair value as of: Jul 17, 2026

From 26 valuation models · updated 24 days ago

Share price +2.6% over the past month.

A solid business, but screening 50% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (€1.62). The favourable scenario is already priced in.
  • Solid but not exceptional quality (60/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

€6.46 €2.85 Fair Value €1.56 Jun 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 17, 2026.

How to read this chart

60‑month range €2.85 – €6.46 · fair‑value band €0.9700 – €1.62 · the €3.10 price screens above the €1.56 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 17, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Borussia Dortmund GmbH & Co (BVB) currently trades at €3.10, while our model-based Fair Value estimate is €1.56, implying the stock looks roughly 49.7% overvalued today. The Quality Score stands at 60/100 (solid quality), in the Communication Services sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Borussia Dortmund GmbH & Co generated revenue of €560M at a net margin of -0.1%. Revenue declined 22.1% year over year. It earns a return on equity of -0.2%. Net debt stands at €26.5M. Fundamentals as of Jul 17, 2026

Our scenario range runs from €0.9700 (bear case) to €1.62 (bull case); at €3.10, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 21% below its 52-week high and 8% above its 52-week low, currently below its 200-day average. For context, the median of 10 Communication Services peers we cover trades at -52% fair-value upside, at -50%, BVB screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model 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. Evidence
Highest evidence
Growth DCF €4.31 €6.55 €9.60 80
Residual Income €1.97 €1.87 €1.38 76
Rev-Margin DCF €8.07 €14.36 €22.02 74
All 26 models by family
DCF Models
FCF DCF €4.33 €6.77 €10.26 38
Owner Earnings €9.22 €14.37 €21.73 31
5Y Revenue Exit €8.07 €14.55 €23.20 39
5Y EBITDA Exit €18.87 €35.75 €56.51 41
5Y P/E Exit €2.16 €2.93 €3.72 38
10Y Revenue Exit €6.20 €11.46 €19.19 36
10Y EBITDA Exit €12.92 €25.27 €43.50 37
10Y P/E Exit €2.98 €3.89 €4.97 35
Earnings-Based
Graham-Dodd €0.4000 €1.56 €2.11 54
Lynch FV €0.3800 €0.5500 €0.7100 50
PEG = 1.0 €0.3800 €0.5500 €0.7100 46
EPV €18.07 €20.54 €22.61 59
Dividend Discount
Gordon GGM €0.4700 €0.8400 €1.16 70
DDM Multi-Stage €0.4700 €0.7700 €0.9000 61
Multiples
P/E Multiple €0.9700 €1.29 €1.62 63
P/S Multiple €0.7500 €1.00 €1.25 58
P/B Multiple €0.7500 €1.00 €1.25 55
EV/EBIT €30.17 €40.25 €50.33 53
EV/EBITDA €31.19 €41.62 €52.04 54
EV/Revenue €10.84 €15.52 €20.20 43
Asset-Based
NCAV (Graham) €1.48 €1.98 €2.96 50
Growth DCF
Growth DCF €4.31 €6.55 €9.60 80
Rev-Margin DCF €8.07 €14.36 €22.02 74
Economic Profit
Residual Income €1.97 €1.87 €1.38 76
ROIC Compounder €18.93 €22.49 €26.08 72
Growth Earnings
Growth-Adj P/E €0.7000 €1.01 €1.31 68

Widest divergence: DCF Models (€11.46) versus Earnings-Based (€0.5500). Highest evidence: Growth DCF (80).

Notify me when BVB reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) €560M
Revenue growth (YoY) -22.1%
Net margin -0.1%
Return on equity -0.2%
Free cash flow €48.8M FY2025
Operating margin -11.5%
More key figures
EPS (TTM) €-0.0100
EPS growth (YoY) +2,000%
Net debt €26.5M FY2025

Figures from reported company fundamentals · as of Jul 17, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 60/100

Of which business quality 63 · Market factors (momentum, volatility) 45

Profitability 46
Margins and returns on capital today
Quality Growth 42
Are margins and returns improving?
Cashflow 68
Earnings quality: real cash, not paper profit
Fin. Strength 77
Balance sheet, leverage, solvency risk
Investment 74
Disciplined investing over empire-building
Low Volatility 85
Calm price path (market factor)
Momentum 33
Price trend over the last 3–12 months (market factor)
52W Momentum 21
Distance to the 52-week high (market factor)
Net Issuance 74
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Borussia Dortmund GmbH & Co. Kommanditgesellschaft auf Aktien, together with its subsidiaries, engages in the football business in Germany. It operates through Borussia Dortmund GmbH & Co. KGaA, BVB Merchandising GmbH, and BVB Event & Catering GmbH segments.

Full company description

Borussia Dortmund GmbH & Co. Kommanditgesellschaft auf Aktien, together with its subsidiaries, engages in the football business in Germany. It operates through Borussia Dortmund GmbH & Co. KGaA, BVB Merchandising GmbH, and BVB Event & Catering GmbH segments. The company operates a professional football club; and markets the Signal Iduna Park, a football stadium. It also offers ticketing, marketing TV broadcast rights, advertising, merchandising, match operations, transfer deals, and conference services. In addition, the company conducts stadium tours; provides and arranges event staffing services, such as planning, organizing, catering, steering, and conducting events; and offers internet and travel services. Further, it holds interest in the medical rehabilitation center. Borussia Dortmund GmbH & Co. Kommanditgesellschaft auf Aktien was founded in 1909 and is based in Dortmund, Germany.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Borussia Dortmund GmbH & Co reported revenue of €574M in FY2025 versus €334M in FY2021, a compound +14.5%/yr. Reported net income was €6.5M in FY2025.

Growth Quality 73/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
€574M
Latest YoY
+12.7%
Avg. growth/yr (3Y) 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.
+17.7%
Avg. growth/yr (5Y) 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.
+6.9%
Avg. growth/yr (25Y) 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.
+7.6%
Revenue +14.5%/yr
FY21 €334M
FY22 €352M
FY23 €418M
FY24 €509M
FY25 €574M
Net income
FY21 −€72.8M
FY22 −€31.9M
FY23 €9.6M
FY24 €44.3M
FY25 €6.5M
Character of growth · EPS growth decomposed (2014-2025) −0.4 % p.a.
Revenue per share +2.2 pp

of which total revenue +5.7 pp · buybacks/dilution −3.5 pp

EBIT margin +13.2 pp
Tax rate +0.3 pp
Residual (interest, one-offs) −16.0 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

BVB screens 50% overvalued. Compare with Netflix, Inc →

Share or link this analysis
For bloggers & editors: embed code + live data

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). "Borussia Dortmund GmbH & Co Fair Value". https://www.fairvalue-calculator.com/stock/BVB

Peer Group

Entertainment · 265 stocks

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.

Quality Score 60 · Top 25%
Fair Value upside −50% · Below median
Return on assets 1% · Above median
Net margin (TTM) -0% · Below median
Operating margin (TTM) -12% · Bottom 25%
Revenue growth -23% · Bottom 25%
Dividend yield (TTM) 2.0% · Below median
Debt / equity 0.09× · Higher than median

Valuation Multiples vs Entertainment median · lower = cheaper

P/B 1.21× · Pricier than median
P/S (TTM) 0.70× · Cheaper than median
P/FCF 8.1× · Pricier than median
EV/EBITDA 3.4× · Cheaper than 75% of peers
PEG 2.96× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 6
FUTURE 0 · sector 10
PAST 0 · sector 0
HEALTH 96 · sector 97
DIVIDEND 39 · sector 44

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Entertainment stocks, each showing price versus our Fair Value estimate (as of Jul 17, 2026).

Stock Price Fair Value vs Fair Value
Netflix, Inc ZNFL C$6.77 C$2.96 -56%
The Walt Disney Company DIS $96.30 $89.55 -7%
Warner Bros. Discovery, Inc WBD $26.87 $9.13 -66%
Live Nation Entertainment, Inc LYV $178.44 $46.89 -74%
Universal Music Group UMG €18.91 €14.78 -22%
TKO Group TKO $184.40 $22.16 -88%
Empresas Cablevisión, S.A. CABLECPO 55.00 MXN 60.49 MXN +10%
Beijing Enlight Media Co 300251 ¥11.77 ¥10.97 -7%
PT MNC Digital Entertainment Tbk, MSIN 456.00 IDR 221.09 IDR -52%
Prime Focus Limited PFOCUS ₹298.25 ₹63.45 -79%

Compare Borussia Dortmund GmbH & Co with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Communication Services stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Borussia Dortmund GmbH & Co (BVB) overvalued or undervalued?
As of Jul 17, 2026, our model estimates a fair value of €1.56 versus a price of €3.10, about −50% (overvalued).
What is the fair value of BVB?
Our model-based fair value for Borussia Dortmund GmbH & Co is €1.56 (as of Jul 17, 2026), built from audited fundamentals. The current price is €3.10.
What is the quality score of BVB?
Borussia Dortmund GmbH & Co has a Quality Score of 60/100. 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 revenue of Borussia Dortmund GmbH & Co (BVB)?
Borussia Dortmund GmbH & Co reported trailing-twelve-month revenue of about €560M (latest available figure, as of Jul 17, 2026).
What is the net profit margin of BVB?
The net profit margin of Borussia Dortmund GmbH & Co is about -0.1%, meaning it is currently running at a net loss. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Borussia Dortmund GmbH & Co and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.