EN DE

GreenMobility A/S (GREENM) Fair Value & Analysis

Industrials · DK · Market cap 418M DKK

GA GreenMobility A/S GREENM · CO
Pricekr 72.60
Fair Valuekr 44.54
Upside-38.7%
Quality65/100
Watch GreenMobility A/S for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Highly profitable · 25.4% net margin
Low debt · generates free cash flow
Ranks above peers (8/13)
Wide moat 82/100
Evidence: High Range kr 33.41 – kr 55.68 Share as image

Fair value as of: Jul 11, 2026

From 24 valuation models · updated 30 days ago

Share price +2.3% over the past month.

A solid business, but screening 39% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (kr 55.68). The favourable scenario is already priced in.
  • Solid but not exceptional quality (65/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

kr 155.94 kr 24.30 Fair Value kr 44.54 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 11, 2026.

How to read this chart

60‑month range kr 24.30 – kr 155.94 · fair‑value band kr 33.41 – kr 55.68 · the kr 72.60 price screens above the kr 44.54 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 11, 2026.

Full chart & analysis →

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

Analysis

GreenMobility A/S (GREENM) currently trades at kr 72.60, while our model-based Fair Value estimate is kr 44.54, implying the stock looks roughly 38.7% overvalued today. The Quality Score stands at 65/100 (solid quality), in the Industrials 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, GreenMobility A/S generated revenue of 154M DKK at a net margin of 21.6%. Revenue grew 12.5% year over year. It earns a return on equity of 176.0%. Net debt stands at 81.2M DKK. Fundamentals as of Jul 11, 2026

Our scenario range runs from kr 33.41 (bear case) to kr 55.68 (bull case); at kr 72.60, 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 48% below its 52-week high and 154% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -21% fair-value upside, at -39%, GREENM screens richer 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 kr 82.42 kr 141.33 kr 233.90 80
Rev-Margin DCF kr 58.61 kr 95.33 kr 172.72 74
ROIC Compounder kr 32.22 kr 42.33 kr 53.81 72
All 24 models by family
DCF Models
FCF DCF kr 87.88 kr 127.57 kr 246.18 38
Owner Earnings kr 133.59 kr 275.20 kr 537.96 31
5Y Revenue Exit kr 53.70 kr 83.46 kr 145.05 39
5Y EBITDA Exit kr 85.79 kr 148.26 kr 270.64 41
5Y P/E Exit kr 90.68 kr 196.87 kr 340.90 38
10Y Revenue Exit kr 64.26 kr 119.24 kr 148.35 36
10Y EBITDA Exit kr 86.92 kr 182.25 kr 345.70 37
10Y P/E Exit kr 90.18 kr 191.85 kr 357.14 35
Earnings-Based
Graham-Dodd kr 38.39 kr 267.73 kr 375.72 54
Lynch FV kr 138.32 kr 197.60 kr 256.88 50
PEG = 1.0 kr 138.32 kr 197.60 kr 256.88 46
EPV kr 27.83 kr 31.41 kr 34.40 59
Multiples
P/E Multiple kr 88.92 kr 118.56 kr 148.20 63
P/S Multiple kr 39.30 kr 52.40 kr 65.50 58
P/B Multiple kr 20.45 kr 27.27 kr 34.08 55
EV/EBIT kr 48.08 kr 63.59 kr 79.09 53
EV/EBITDA kr 83.40 kr 110.68 kr 137.96 54
EV/Revenue kr 34.57 kr 48.72 kr 62.87 43
Asset-Based
NCAV (Graham) kr 3.03 kr 4.06 kr 6.06 50
Growth DCF
Growth DCF kr 82.42 kr 141.33 kr 233.90 80
Rev-Margin DCF kr 58.61 kr 95.33 kr 172.72 74
Economic Profit
Residual Income kr 30.52 kr 52.29 kr 1,159 61
ROIC Compounder kr 32.22 kr 42.33 kr 53.81 72
Growth Earnings
Growth-Adj P/E kr 180.92 kr 258.46 kr 335.99 68

Widest divergence: Growth Earnings (kr 258.46) versus Asset-Based (kr 4.06). Highest evidence: Growth DCF (80).

Notify me when GREENM reaches fair value

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

Key figures & financial health

Revenue (TTM) 154M DKK
Revenue growth (YoY) +12.5%
Net margin 25.4%
Return on equity 176%
Free cash flow 37.3M DKK FY2025
P/E ratio 10.6
More key figures
Operating margin 25.1%
EPS (TTM) kr 6.70
EPS growth (YoY) +558%
Net debt 81.2M DKK FY2025

Figures from reported company fundamentals · as of Jul 11, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 65/100

Of which business quality 62 · Market factors (momentum, volatility) 49

Profitability 80
Margins and returns on capital today
Quality Growth 56
Are margins and returns improving?
Cashflow 81
Earnings quality: real cash, not paper profit
Fin. Strength 49
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 31
Calm price path (market factor)
Momentum 51
Price trend over the last 3–12 months (market factor)
52W Momentum 67
Distance to the 52-week high (market factor)
Net Issuance 0
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

GreenMobility A/S operates as an electric car-sharing fleet in Denmark and Belgium. It provides electric van and car-sharing services through its GreenMobility app. As of December 31, 2025, the company operated a fleet of approximately 1400 fully electric vehicles. GreenMobility A/S was founded in 2013 and is headquartered in Copenhagen, Denmark.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

GreenMobility A/S reported revenue of kr 154M in FY2025 versus kr 62.4M in FY2021, a compound +25.3%/yr. Reported net income was kr 33.2M in FY2025.

Growth Quality 100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
154M DKK
Latest YoY
+18.8%
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.
+26.7%
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.
+34.7%
Avg. growth/yr (10Y) 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.
+107.1%
Revenue +25.3%/yr
FY21 kr 62.4M
FY22 kr 75.6M
FY23 kr 94.6M
FY24 kr 130M
FY25 kr 154M
Net income
FY21 −kr 49.4M
FY22 −kr 75.8M
FY23 −kr 76.7M
FY24 −kr 17.3M
FY25 kr 33.2M

GREENM screens 39% overvalued. Compare with United Rentals, 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). "GreenMobility A/S Fair Value". https://www.fairvalue-calculator.com/stock/GREENM

Peer Group

Rental & Leasing Services · 97 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 65 · Top 25%
Fair Value upside −39% · Bottom 25%
Return on equity (TTM) 140% · Top 25%
Return on assets 10% · Top 25%
Net margin (TTM) 25% · Top 25%
Operating margin (TTM) 25% · Top 25%
Revenue growth 2% · Below median
Debt / equity 0.21× · Lower than median

Valuation Multiples vs Rental & Leasing Services median · lower = cheaper

P/E (TTM) 10.6× · Cheaper than median
P/B 11.75× · Pricier than 75% of peers
P/S (TTM) 2.67× · Pricier than 75% of peers
P/FCF 1.7× · Cheaper than median
EV/EBITDA 7.7× · Pricier than median

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 49
FUTURE 11 · sector 16
PAST 100 · sector 26
HEALTH 90 · sector 70
DIVIDEND 0 · sector 34

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 Rental & Leasing Services stocks, each showing price versus our Fair Value estimate (as of Jul 11, 2026).

Stock Price Fair Value vs Fair Value
United Rentals, Inc URI $1,045 $449.86 -57%
Sunbelt Rentals Holdings SUNB $73.41 $65.76 -10%
AerCap Holdings AER $146.97 $301.51 +105%
U-Haul Holding UHAL $67.35 $7.21 -89%
Ryder System, Inc R $273.06 $111.57 -59%
Ayvens AYV €11.57 €24.73 +114%
Localiza Rent a Car S.A RENT3 R$40.35 R$37.01 -8%
Element Fleet Management Corp EFN C$29.83 C$15.06 -50%
BOC Aviation Limited 2588 HK$77.40 HK$18.61 -76%
GATX Corporation GATX $178.48 $140.90 -21%

Compare GreenMobility A/S with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials 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 GreenMobility A/S (GREENM) overvalued or undervalued?
As of Jul 11, 2026, our model estimates a fair value of kr 44.54 versus a price of kr 72.60, about −39% (overvalued).
What is the fair value of GREENM?
Our model-based fair value for GreenMobility A/S is kr 44.54 (as of Jul 11, 2026), built from audited fundamentals. The current price is kr 72.60.
What is the quality score of GREENM?
GreenMobility A/S has a Quality Score of 65/100. 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 GreenMobility A/S (GREENM)?
GreenMobility A/S reported trailing-twelve-month revenue of about 154M DKK (latest available figure, as of Jul 11, 2026).
What is the net profit margin of GREENM?
The net profit margin of GreenMobility A/S is about 21.6%, meaning it keeps roughly 21.6% of revenue as net income. 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 GreenMobility A/S 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.