Djurslands Bank (DJUR) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of Djurslands Bank DKK 828, price DKK 1,100, upside -24.7%, quality 52 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Djurslands Bank for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
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, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
60‑month range kr 250.58 – kr 1,146 · fair‑value band kr 677.68 – kr 1,408 · the kr 1,100 price screens above the kr 828.17 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 24, 2026.
Follow Djurslands Bank in your weekly email
Every Wednesday you see whether Djurslands Bank 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.
Djurslands Bank A/S provides various banking products and services in Denmark. The company offers saving and deposit accounts; clinic and practice financing, property financing, agriculture leasing, insurance, pension, and payment solutions, as well as self-service for businesses.
Show more
Djurslands Bank A/S provides various banking products and services in Denmark. The company offers saving and deposit accounts; clinic and practice financing, property financing, agriculture leasing, insurance, pension, and payment solutions, as well as self-service for businesses. It also provides private banking and wealth advisory services; investment advisory services; ATMs; and private, online, and mobile banking services, as well as debit and credit cards. In addition, the company offers money laundering and terrorist financing services. It serves private customers, small and medium-sized enterprises, and public institutions. Djurslands Bank A/S was founded in 1906 and is based in Grenaa, Denmark.
Stock analysis
Djurslands Bank (DJUR) currently trades at kr 1,100, while our model-based Fair Value estimate is kr 828.17, implying the stock looks roughly 32.8% overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of kr 1,020 per share, and 1 of the 6 models we run sit above the kr 1,100 price.
Bear case: the Asset-Based group reads lowest at kr 488.31, and 5 of the 6 models stay below the price. Evidence for this calculation is high.
Scenario range: kr 677.68 (bear) to kr 1,408 (bull), the price of kr 1,100 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 52/100 (solid quality), in the Financial Services sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Djurslands Bank reported revenue of 785M DKK in FY2025 versus 387M DKK in FY2021, a compound +19.3%/yr. Reported net income was 250M DKK in FY2025, compounding +21.1%/yr from FY2021.
Key figures
Market cap 2.9B DKK (≈ $448M) · P/E ratio 10.8 · P/S ratio 3.43 · EPS (TTM) kr 102.16 · Dividend yield 1.8% · Net margin 31.8% · Return on equity 14.6% · Return on assets (EBIT) 1.8%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 50 out of 100 (low confidence).
What moves the price
The share trades about 4% below its 52-week high and 57% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Financial Services peers we cover trades at −37% fair-value upside, at −25%, DJUR screens cheaper than that median.
Fair Value models
Bear kr 677.68Fair Value kr 828.17Bull kr 1,408
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then (kr 60.33 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.Evidence ⓘEvidence = 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.62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
−1.5%
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.
+20.7%
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.
+16.4%
Start year 2020 (pandemic). Over 10 years: +9.0% 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.
+5.2%
’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.
+19.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year+17.9%
Dividend (yield on the price)1.8%
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.18% vs 16%, steady
Profit margin 2020 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.16% → 42%
Start year 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).
+29.1%
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 +26.4% 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.Banks - Regional · 1076 stocks
Beats the industry median on 7/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score52 · Below median
Fair Value upside−25% · Below median
Profitability
Return on equity (TTM)15% · Top 25%
Return on assets2% · Top 25%
Net margin (TTM)39% · Top 25%
Operating margin (TTM)44% · Above median
Growth and dividend
Revenue growth3% · Below median
Dividend yield (TTM)1.8% · Below median
Balance sheet
Debt / equity0.03× · Lowest 25%
Valuation Multiplesvs Banks - Regional median · lower = cheaper
P/E (TTM)10.8× · Cheaper than median
P/B1.53× · Priciest 25%
P/S (TTM)4.16× · Pricier than median
P/FCF15.5× · Priciest 25%
EV/EBITDA4.3× · Cheapest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 11
FUTURE (revenue growth)15· sector 45
PAST (return on equity)58· sector 41
HEALTH (low debt)99· sector 85
DIVIDEND (yield)36· sector 53
VALUE 0: the price sits above our fair-value range.
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). "Djurslands Bank Fair Value". https://www.fairvalue-calculator.com/stock/DJUR
Frequently asked questions
Is Djurslands Bank (DJUR) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of kr 828.17 versus a price of kr 1,100, about −25% upside (overvalued).
What is the fair value of DJUR?
Our model-based fair value for Djurslands Bank is kr 828.17 (as of Sep 24, 2026), built from audited fundamentals. The current price: kr 1,100.
What is the quality score of DJUR?
Djurslands Bank has a Quality Score of 52/100. 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 Djurslands Bank (DJUR)?
Our model-based price target is the fair value of kr 828.17 (as of Sep 24, 2026) from 6 valuation models. Cautious scenario kr 677.68, optimistic scenario kr 1,408. It is a calculation from audited fundamentals, not an analyst target.
What is the Djurslands Bank stock forecast for 2026?
Our models put fair value at kr 828.17, about −25% upside versus a price of kr 1,100 (overvalued). Cautious scenario kr 677.68, optimistic scenario kr 1,408. The calculation is refreshed regularly with new filings.
What is the revenue of Djurslands Bank (DJUR)?
Djurslands Bank reported trailing-twelve-month revenue of about 706M DKK (latest available figure, as of Sep 24, 2026).
Does Djurslands Bank pay a dividend?
Djurslands Bank currently shows a dividend yield of about 1.82% relative to its recent price (as of Sep 24, 2026).
What growth is priced into Djurslands Bank (DJUR)?
For today's price to be fair in a discounted-cash-flow model, Djurslands Bank would have to grow free cash flow by +29.1 % 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 +16.4 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of DJUR use?
Our models discount Djurslands Bank at 9.6 %: a base by market capitalisation (small), damped by beta 0.35, 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 Djurslands Bank that is +29.1 % per year a year over ten years, using the same discount rate (9.6 %) and the same formula as our fair value.
How much growth has Djurslands Bank (DJUR) delivered so far?
Over the past 5 years revenue at Djurslands Bank grew +16.4 % a year. The price currently implies +29.1 % per year free-cash-flow growth a 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 Djurslands Bank (DJUR) growing?
The median revenue growth in the sector is +8.4 % a year. That is the yardstick for the growth priced into Djurslands Bank (+29.1 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Djurslands Bank (DJUR)?
The free-cash-flow yield on the price is 0.98 %: that much free cash flow Djurslands Bank 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 Djurslands Bank (DJUR)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Djurslands Bank it is kr 828.17 per share (as of Sep 24, 2026), against a price of kr 1,100. It is the blended result of 6 valuation models (cash flow, earnings, asset, dividend).
Is Djurslands Bank stock overvalued or undervalued in 2026?
As of Sep 24, 2026, DJUR trades above its calculated fair value: price kr 1,100, fair value kr 828.17, a gap of about −25% (overvalued). 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 DJUR?
No. The price is what the market pays today (kr 1,100); the fair value is what the company's own numbers justify (kr 828.17). For Djurslands Bank the two are kr 271.83 per share apart. That gap is exactly why we show both numbers side by side.
How much is Djurslands Bank worth?
The market values Djurslands Bank at about 2.9B DKK (market capitalisation, as of Sep 24, 2026). Per share that is kr 1,100; our models calculate a fair value of kr 828.17 per share.
What do the bullish and bearish scenarios say about DJUR?
Our models span a range for Djurslands Bank: cautious scenario kr 677.68, base kr 828.17, optimistic kr 1,408 per share (as of Sep 24, 2026, price kr 1,100). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of DJUR?
Djurslands Bank trades at a price-to-earnings ratio of 10.8 (as of Sep 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of kr 828.17 is built from several models across several years. Other multiples: P/B 1.5, P/S 4.2, EV/EBITDA 4.3.
How solid is the balance sheet of Djurslands Bank (DJUR)?
Balance-sheet figures for Djurslands Bank (as of Sep 24, 2026): return on equity 14.6%, debt of 0.03 per unit of equity. They feed the Quality Score of 52/100, which measures business quality independently of the share price.
How far is DJUR from its 52-week high?
Djurslands Bank trades at kr 1,100, about 4% below its 52-week high of kr 1,146 and 57% above the low of kr 701.08 (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of kr 828.17 is for.
Which stocks are comparable to Djurslands Bank?
From the same area (Financial Services) we also value DBS Group, China Merchants Bank Co, Intesa Sanpaolo S.p.A, HDFC Bank 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 Djurslands Bank stock attractive at the current price?
The data as of Sep 24, 2026: price kr 1,100, calculated fair value kr 828.17 (−25%), Quality Score 52/100, from 6 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 DJUR calculated?
We run Djurslands Bank through 6 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of kr 828.17, 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. Djurslands Bank itself currently trades above fair value. 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 Djurslands Bank (DJUR)?
The closing price on Sep 24, 2026 was kr 1,100. Our model-based fair value is kr 828.17, about −25% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Djurslands Bank right now?
Solid but not exceptional quality (52/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (kr 677.68 to kr 1,408) leaves room in how you read the outcome. For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.
Where does the earnings growth of Djurslands Bank (DJUR) come from?
Earnings per share at Djurslands Bank grew +16.3 % a year from 2014 to 2025. Broken into its drivers: revenue per share +9.7 %, EBIT margin +6.7 %, tax rate −0.7 %, residual (interest, one-offs) +0.0 %. 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 Djurslands Bank
How large is the market capitalisation of Djurslands Bank (DJUR)?
The market capitalisation of Djurslands Bank is 2.9B DKK (≈ $448M). 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 Djurslands Bank (DJUR)?
The price-to-sales ratio of Djurslands Bank is 3.43 (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 Djurslands Bank (DJUR)?
Earnings per share at Djurslands Bank are kr 102.16 (price ÷ EPS = P/E 10.8). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Djurslands Bank (DJUR)?
The dividend yield of Djurslands Bank is 1.8% (payout 19.6%). 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 Djurslands Bank (DJUR)?
The net margin of Djurslands Bank is 31.8% (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 Djurslands Bank (DJUR)?
The return on equity (ROE) of Djurslands Bank is 14.6% (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 Djurslands Bank (DJUR)?
On an EBIT basis the return on assets of Djurslands Bank is 1.8% (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 Djurslands Bank (DJUR)?
The operating margin of Djurslands Bank is 43.8% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Djurslands Bank (DJUR)?
Revenue at Djurslands Bank is growing +3.0% versus a year earlier (3y avg +20.7%). 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 Djurslands Bank (DJUR)?
Earnings per share at Djurslands Bank are growing −3.8% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Djurslands Bank (DJUR) hold?
Djurslands Bank holds more cash than debt, 1.2B DKK net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Djurslands Bank in the live analysis
One click puts Djurslands Bank on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
