Borussia Dortmund GmbH & Co KGaA (BVB) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Borussia Dortmund GmbH & Co KGaA stock €6.55, price €3.10, upside +111.3%, quality 44 out of 100. Rating: strongly undervalued. Calculated from audited financials with 11 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 €2.85 – €5.82 · fair‑value band €4.17 – €9.44 · the €3.10 price screens below the €6.55 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow Borussia Dortmund GmbH & Co KGaA in your weekly email
Every Wednesday you see whether Borussia Dortmund GmbH & Co KGaA 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.
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.
Show moreShow less
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.
Stock analysis
Borussia Dortmund GmbH & Co KGaA (BVB) currently trades at €3.10, while our model-based Fair Value estimate is €6.55, implying the stock looks roughly 53% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of €6.71 per share, and 10 of the 11 models we run sit above the €3.10 price.
Bear case: the Asset-Based group reads lowest at €0.6800, and 1 of the 11 models stay below the price. Data coverage for this calculation is medium.
Scenario range: €4.17 (bear) to €9.44 (bull), the price of €3.10 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 44/100 (below-average quality), in the Communication Services sector.
Mixed Growth: Spin-off in 2021: revenue and profit before it include the divested business. Growth is measured afresh from 2021.
Borussia Dortmund GmbH & Co KGaA reported revenue of €461M in FY2026 versus €352M in FY2022, a compound +7.0%/yr. Reported net income was −€21.7M in FY2026.
Key figures
Market cap €342M Small · P/S ratio 0.65 · EPS (TTM) €−0.2000 · Dividend yield 1.9% · Net margin −4.2% · Return on equity −7.0% · Return on assets (EBIT) 8.2% (5-year average) · Operating margin −28.3%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 15 out of 100 (low confidence).
What moves the price
The share trades about 8% below its 52-week high and 5% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at −13% fair-value upside, at 111%, BVB screens cheaper than that median.
Fair Value models
Bear€4.17Fair Value €6.55Bull€9.44
Price €3.10 · Upside +111.3%
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.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.55/100
Spin-off in 2021: revenue and profit before it include the divested business. Growth is measured afresh from 2021.
Revenue growth 1 year
−19.7%
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.
+3.3%
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.
+6.6%
Start year 2021 (pandemic)
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
’26
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.
−21.6% (2021) → −12.2% (2026)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2026 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).
−7.4%
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.
+2.8%
Yearly sales growth analysts expect, extended to five years.
After inflation (euro area: IMF forecast 2.2% a year to 2030, 2.6% from 2016 to 2025) that is about −9.4% a year for the price and +0.6% for the forecasts.
Compare Borussia Dortmund GmbH & Co KGaA with another stock
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.Entertainment · 221 stocks
Beats the industry median on 5/13 measures
Overall it trails its industry peers.
Valuation
Quality Score44 · Below median
Fair Value upside+111.3% · Top 25%
Profitability
Return on assets−3.7% · Below median
Net margin (12 months)−4.2% · Below median
Operating margin (12 months)−28.3% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)−31.3% · Bottom 25%
Dividend yield (12 months)1.9% · Below median
Balance sheet
Debt / equity0.10× · Above median
Valuation Multiplesvs Entertainment 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). "Borussia Dortmund GmbH & Co KGaA Fair Value". https://www.fairvalue-calculator.com/stock/BVB
Frequently asked questions
Is Borussia Dortmund GmbH & Co KGaA (BVB) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of €6.55 versus a price of €3.10, about +111% upside (undervalued).
What is the fair value of BVB?
Our model-based fair value for Borussia Dortmund GmbH & Co KGaA is €6.55 (as of Nov 9, 2026), built from audited fundamentals. The current price: €3.10.
What is the quality score of BVB?
Borussia Dortmund GmbH & Co KGaA has a Quality Score of 44/100. 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 Borussia Dortmund GmbH & Co KGaA (BVB)?
Our model-based price target is the fair value of €6.55 (as of Nov 9, 2026) from 11 valuation models. Cautious scenario €4.17, optimistic scenario €9.44. It is a calculation from audited fundamentals, not an analyst target.
What is the Borussia Dortmund GmbH & Co KGaA stock forecast for 2026?
Our models put fair value at €6.55, about +111% upside versus a price of €3.10 (undervalued). Cautious scenario €4.17, optimistic scenario €9.44. The calculation is refreshed regularly with new filings.
What is the revenue of Borussia Dortmund GmbH & Co KGaA (BVB)?
Borussia Dortmund GmbH & Co KGaA reported trailing-twelve-month revenue of about €520M (latest available figure, as of Nov 9, 2026).
Does Borussia Dortmund GmbH & Co KGaA pay a dividend?
Borussia Dortmund GmbH & Co KGaA currently shows a dividend yield of 1.94% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of Borussia Dortmund GmbH & Co KGaA (BVB) and when is the ex-dividend date?
Borussia Dortmund GmbH & Co KGaA pays a dividend of €0.06 per share a year, a dividend yield of 1.9%. The last ex-dividend date was Nov 25, 2025. Free cash flow covers the dividend 7.87 times. Our assessment: Cash covered. The dividend is fully funded by free cash flow. The payout ratio on earnings is not available for this company.
What growth is priced into Borussia Dortmund GmbH & Co KGaA (BVB)?
For today's price to be fair in a discounted-cash-flow model, Borussia Dortmund GmbH & Co KGaA would have to grow free cash flow by -7.4 % per year for five years (discount rate 10.4 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +6.6 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of BVB use?
Our models discount Borussia Dortmund GmbH & Co KGaA at 10.4 %: a base by market capitalisation (small), damped by beta 0.77, country premium for Germany. 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 Borussia Dortmund GmbH & Co KGaA that is -7.4 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.4 %) and the same formula as our fair value.
How much growth has Borussia Dortmund GmbH & Co KGaA (BVB) delivered so far?
Over the past 5 years revenue at Borussia Dortmund GmbH & Co KGaA grew +6.6 % a year. The price currently implies free-cash-flow growth of -7.4 % 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 Borussia Dortmund GmbH & Co KGaA (BVB) growing?
The median revenue growth in the sector is +3.8 % a year. That is the yardstick for the growth priced into Borussia Dortmund GmbH & Co KGaA (-7.4 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Borussia Dortmund GmbH & Co KGaA (BVB)?
The free-cash-flow yield on the price is 15.23 %: that much free cash flow Borussia Dortmund GmbH & Co KGaA produces per unit of market value. When it exceeds the discount rate of our models (10.4 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Borussia Dortmund GmbH & Co KGaA (BVB)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Borussia Dortmund GmbH & Co KGaA it is €6.55 per share (as of Nov 9, 2026), against a price of €3.10. It is the blended result of 11 valuation models in 4 families (DCF Models, Multiples, Asset-Based, Growth DCF).
Is Borussia Dortmund GmbH & Co KGaA stock overvalued or undervalued in 2026?
As of Nov 9, 2026, BVB trades below its calculated fair value: price €3.10, fair value €6.55, a gap of about +111% (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 BVB?
No. The price is what the market pays today (€3.10); the fair value is what the company's own numbers justify (€6.55). For Borussia Dortmund GmbH & Co KGaA the two are €3.45 per share apart. That gap is exactly why we show both numbers side by side.
How much is Borussia Dortmund GmbH & Co KGaA worth?
The market values Borussia Dortmund GmbH & Co KGaA at about €342M (market capitalisation, as of Nov 9, 2026). Per share that is €3.10; our models calculate a fair value of €6.55 per share.
What do the bullish and bearish scenarios say about BVB?
Our models span a range for Borussia Dortmund GmbH & Co KGaA: cautious scenario €4.17, base €6.55, optimistic €9.44 per share (as of Nov 9, 2026, price €3.10). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the PEG ratio of BVB?
The PEG ratio of Borussia Dortmund GmbH & Co KGaA is 2.96 (P/E divided by earnings growth, as of Nov 9, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of Borussia Dortmund GmbH & Co KGaA (BVB)?
Balance-sheet figures for Borussia Dortmund GmbH & Co KGaA (as of Nov 9, 2026): return on equity −7.0%, debt of 0.10 per unit of equity. They feed the Quality Score of 44/100, which measures business quality independently of the share price.
How far is BVB from its 52-week high?
Borussia Dortmund GmbH & Co KGaA trades at €3.10, about 8% below its 52-week high of €3.37 and 5% above the low of €2.96 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of €6.55 is for.
Which stocks are comparable to Borussia Dortmund GmbH & Co KGaA?
From the same area (Communication Services) we also value Netflix, Inc, The Walt Disney Company, Live Nation Entertainment, Inc, TKO Group, 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 Borussia Dortmund GmbH & Co KGaA stock attractive at the current price?
The data as of Nov 9, 2026: price €3.10, calculated fair value €6.55 (+111%), Quality Score 44/100, from 11 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 BVB calculated?
We run Borussia Dortmund GmbH & Co KGaA through 11 models from 4 families: DCF Models, Multiples, Asset-Based, Growth DCF. Every model gets the same audited fundamentals; the fair value of €6.55 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. Borussia Dortmund GmbH & Co KGaA currently trades 53% 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 Borussia Dortmund GmbH & Co KGaA (BVB)?
The closing price on Nov 6, 2026 was €3.10. Our model-based fair value is €6.55, about +111% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Borussia Dortmund GmbH & Co KGaA right now?
The large discount to fair value meets weak quality (44/100). That raises the risk this is a value trap rather than a bargain. The price is below even our cautious bear case (€4.17). The market is more pessimistic than our downside scenario. A fairly wide model range (€4.17 to €9.44) leaves room in how you read the outcome.
Where does the earnings growth of Borussia Dortmund GmbH & Co KGaA (BVB) come from?
Earnings per share at Borussia Dortmund GmbH & Co KGaA grew +4.8 % a year from 2015 to 2026. Broken into its drivers: revenue per share +3.0 %, EBIT margin +21.6 %, tax rate +0.0 %, residual (interest, one-offs) −16.3 %. 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 Borussia Dortmund GmbH & Co KGaA
How large is the market capitalisation of Borussia Dortmund GmbH & Co KGaA (BVB)?
The market capitalisation of Borussia Dortmund GmbH & Co KGaA is €342M. 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 Borussia Dortmund GmbH & Co KGaA (BVB)?
The price-to-sales ratio of Borussia Dortmund GmbH & Co KGaA is 0.65 (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 Borussia Dortmund GmbH & Co KGaA (BVB)?
Earnings per share at Borussia Dortmund GmbH & Co KGaA are €−0.2000. Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Borussia Dortmund GmbH & Co KGaA (BVB)?
The dividend yield of Borussia Dortmund GmbH & Co KGaA is 1.9%. 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 Borussia Dortmund GmbH & Co KGaA (BVB)?
The net margin of Borussia Dortmund GmbH & Co KGaA is −4.2% (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 Borussia Dortmund GmbH & Co KGaA (BVB)?
The return on equity (ROE) of Borussia Dortmund GmbH & Co KGaA is −7.0% (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 Borussia Dortmund GmbH & Co KGaA (BVB)?
On an EBIT basis the return on assets of Borussia Dortmund GmbH & Co KGaA is 8.2% (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 Borussia Dortmund GmbH & Co KGaA (BVB)?
The operating margin of Borussia Dortmund GmbH & Co KGaA is −28.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Borussia Dortmund GmbH & Co KGaA (BVB)?
Revenue at Borussia Dortmund GmbH & Co KGaA is growing −31.3% versus a year earlier (3y avg +3.3%). 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 Borussia Dortmund GmbH & Co KGaA (BVB)?
Earnings per share at Borussia Dortmund GmbH & Co KGaA are growing +20.0% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Borussia Dortmund GmbH & Co KGaA (BVB) carry?
The net debt of Borussia Dortmund GmbH & Co KGaA is €36.1M (fiscal year 2026, ≈ 0.7 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 Borussia Dortmund GmbH & Co KGaA in the live analysis
One click puts Borussia Dortmund GmbH & Co KGaA 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