Fair Value Calculator Fair Value Calculator
EN DE

Copenhagen Capital A/S (CPHCAP-ST) Fair Value & Analysis

Real Estate · DK · Market cap 363M DKK

CC Copenhagen Capital A/S CPHCAP-ST · CO
Pricekr 7.45
Fair Valuekr 6.58
Upside-11.7%
Quality57/100
Watch Copenhagen Capital A/S for free, get notified when fair value or trend changes. Watch for free
Evidence: High Range kr 4.94 – kr 15.73 📤 Share as image

Fair value as of: Jul 15, 2026

From 26 valuation models · updated 6 days ago

Price vs Fair Value (12 months)

kr 7.50 kr 6.31 Fair Value kr 6.58 Jul 2025 Jul 2026

12‑month range kr 6.31 – kr 7.50 · fair‑value band kr 4.94 – kr 15.73 · the kr 7.45 price screens above the kr 6.58 fair value. As of Jul 15, 2026.

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

Analysis

Copenhagen Capital A/S (CPHCAP-ST) currently trades at kr 7.45, while our model-based Fair Value estimate is kr 6.58, implying the stock looks roughly 11.7% overvalued today. We read business quality at 57/100 (solid quality), in the Real Estate 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).

Trailing-twelve-month revenue stands at 58.4M DKK. Revenue grew 27.9% year over year. It earns a return on equity of 16.3%. Net debt stands at 723M DKK. Fundamentals as of Jul 15, 2026

Our scenario range runs from kr 4.94 (bear case) to kr 15.73 (bull case); at kr 7.45, the current price sits within that range. The share trades about 1% below its 52-week high and 38% above its 52-week low, currently above its 200-day average. For context, the median of 10 Real Estate peers we cover trades at -8% fair-value upside, at -12%, CPHCAP-ST screens richer than that median.

Key figures & financial health

Revenue (TTM) 58.4M DKK
Revenue growth (YoY) +27.9%
Net margin 144%
Return on equity 16.3%
Free cash flow 33.1M DKK FY2025
P/E ratio 6.3
More key figures
Operating margin 70.7%
EPS (TTM) kr 1.18
Dividend yield 0.7%
EPS growth (YoY) -21.7%
Net debt 723M DKK FY2025

Figures from reported company fundamentals (EODHD) · as of Jul 15, 2026. TTM = trailing twelve months.

About the company

Copenhagen Capital A/S is a real estate investment firm. The firm seeks to make direct and indirect investments based on thorough analyses of the property's location and condition. It primarily focuses to invest in the Greater Copenhagen area. Copenhagen Capital A/S is based in Hellerup, Denmark.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Copenhagen Capital A/S reported revenue of kr 58.4M in FY2025 versus kr 36.1M in FY2021, a compound +12.8%/yr. Reported net income was kr 84.2M in FY2025, compounding −13.9%/yr from FY2021.

Revenue +12.8%/yr
FY21 kr 36.1M
FY22 kr 43.0M
FY23 kr 47.2M
FY24 kr 49.6M
FY25 kr 58.4M
Net income −13.9%/yr
FY21 kr 153M
FY22 kr 107M
FY23 −kr 76.8M
FY24 kr 7.3M
FY25 kr 84.2M

Is CPHCAP-ST fairly valued? → Check now

📤 Share or link this analysis
🔗 Embed on your site (free fair-value badge)

Paste this into your site or blog, it shows the current fair value and links back here (free, and welcome):

Cite: Fair Value Calculator (2026). "Copenhagen Capital A/S Fair Value". https://www.fairvalue-calculator.com/stock/CPHCAP-ST

Similar stocks

10 more Real Estate Services stocks, each showing price versus our Fair Value estimate (as of Jul 15, 2026).

Stock Price Fair Value vs Fair Value
Vingroup Joint Stock Company VIC 196,000 VND 33,299 VND -83%
KE Holdings 2423 HK$38.90 HK$17.91 -54%
Swire Properties Limited 1972 HK$20.40 HK$18.75 -8%
China Resources Mixc Lifestyle Services Limited 1209 HK$36.68 HK$34.70 -5%
Plaza S.A MALLPLAZA 3,800 CLP 5,571 CLP +47%
SAGAA SAGAA kr 147.00 kr 108.52 -26%
PT Solusi Tunas Pratama Tbk SUPR 43,850 IDR 12,888 IDR -71%
Cencosud Shopping S.A CENCOMALLS 2,420 CLP 3,226 CLP +33%
WHA Corporation WHA 5.10 THB 4.14 THB -19%
PT Sarana Menara Nusantara Tbk. owns and TOWR 322.00 IDR 780.11 IDR +142%

Explore undervalued stocks

More undervalued Real Estate stocks →

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

Frequently asked questions

Is Copenhagen Capital A/S (CPHCAP-ST) undervalued?
As of Jul 15, 2026, our model estimates a fair value of kr 6.58 versus a price of kr 7.45, about −12% (overvalued). Model-based estimate, not financial advice.
What is the fair value of CPHCAP-ST?
Our model-based fair value for Copenhagen Capital A/S is kr 6.58 (as of Jul 15, 2026), built from audited fundamentals. The current price is kr 7.45.
What is the quality score of CPHCAP-ST?
Copenhagen Capital A/S has a Quality Score of 57/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.
What is the revenue of Copenhagen Capital A/S (CPHCAP-ST)?
Copenhagen Capital A/S reported trailing-twelve-month revenue of about 58.4M DKK (latest available figure, as of Jul 15, 2026).
What is the net profit margin of CPHCAP-ST?
The net profit margin of Copenhagen Capital A/S is about 144.1%, meaning it keeps roughly 144.1% of revenue as net income. Based on the latest reported figures.
Does Copenhagen Capital A/S pay a dividend?
Copenhagen Capital A/S currently shows a dividend yield of about 0.67% relative to its recent price (as of Jul 15, 2026).

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

Unlock the full Copenhagen Capital A/S analysis, and try Pro free

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.

Not financial advice · no buy/sell recommendation. Model-based estimates are not certainties; their reliability depends on data quality and assumptions.