EN DE

Hvidbjerg Bank A/S (HVID) Fair Value & Analysis

Financial Services · DK · Market cap 305M DKK

HB Hvidbjerg Bank A/S HVID · CO
Pricekr 185.00
Fair Valuekr 230.23
Upside+24.5%
Quality48/100
Watch Hvidbjerg Bank A/S for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Highly profitable · 20.8% net margin
Low debt · generates free cash flow
Mixed vs. peers (6/12)
Moderate moat 60/100
Evidence: High Range kr 172.67 – kr 287.78 Share as image

Fair value as of: Jul 17, 2026

From 4 valuation models · updated 24 days ago

Share price +1.6% over the past month.

Below-average quality, screening 24% undervalued on our models.

What matters now

  • Solid quality (48/100) at a price below fair value, the discount is the argument here, not the business quality.
  • For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

kr 228.00 kr 69.96 Fair Value kr 230.23 Jan 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 kr 69.96 – kr 228.00 · fair‑value band kr 172.67 – kr 287.78 · the kr 185.00 price screens below the kr 230.23 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

Hvidbjerg Bank A/S (HVID) currently trades at kr 185.00, while our model-based Fair Value estimate is kr 230.23, implying the stock looks roughly 24.5% undervalued today. The Quality Score stands at 48/100 (below-average quality), in the Financial Services sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Hvidbjerg Bank A/S generated revenue of 135M DKK at a net margin of 20.8%. Revenue grew 1.3% year over year. It earns a return on equity of 9.2%. The balance sheet holds a net cash position of 415M DKK. Fundamentals as of Jul 17, 2026

Our scenario range runs from kr 172.67 (bear case) to kr 287.78 (bull case); at kr 185.00, the current price sits within 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 22% below its 52-week high and 22% above its 52-week low, currently below its 200-day average. For context, the median of 10 Financial Services peers we cover trades at 42% fair-value upside, at 24%, HVID 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
P/E Multiple kr 172.67 kr 230.23 kr 287.78 63
Residual Income kr 145.97 kr 158.51 kr 192.04 61
P/B Multiple kr 185.38 kr 247.17 kr 308.97 55
All 4 models by family
Multiples
P/E Multiple kr 172.67 kr 230.23 kr 287.78 63
P/B Multiple kr 185.38 kr 247.17 kr 308.97 55
Asset-Based
NCAV (Graham) kr 88.28 kr 118.29 kr 176.55 50
Economic Profit
Residual Income kr 145.97 kr 158.51 kr 192.04 61

Widest divergence: Multiples (kr 230.23) versus Asset-Based (kr 118.29). Highest evidence: P/E Multiple (63).

Notify me when HVID reaches fair value

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

Key figures & financial health

Revenue (TTM) 135M DKK
Revenue growth (YoY) +1.3%
Net margin 20.8%
Return on equity 9.2%
Free cash flow 2.7M DKK FY2023
P/E ratio 2.2
More key figures
Operating margin 26.9%
EPS (TTM) kr 83.93
EPS growth (YoY) -17.8%
Net cash 415M DKK FY2025

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

Quality Score breakdown

Overall quality 48/100

Of which business quality 50 · Market factors (momentum, volatility) 52

Profitability 32
Margins and returns on capital today
Quality Growth 36
Are margins and returns improving?
Cashflow 36
Earnings quality: real cash, not paper profit
Fin. Strength 64
Balance sheet, leverage, solvency risk
Investment 60
Disciplined investing over empire-building
Low Volatility 87
Calm price path (market factor)
Momentum 36
Price trend over the last 3–12 months (market factor)
52W Momentum 40
Distance to the 52-week high (market factor)
Net Issuance 82
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

Hvidbjerg Bank A/S provides various banking products and services to private and business customers in Denmark. The company offers various accounts; debit cards; car and motorcycle loans, consumer loans, and housing financing; and self-service, payment card, travel currency, signature room, protected email, electronic payment, and mobile banking solutions.

Full company description

Hvidbjerg Bank A/S provides various banking products and services to private and business customers in Denmark. The company offers various accounts; debit cards; car and motorcycle loans, consumer loans, and housing financing; and self-service, payment card, travel currency, signature room, protected email, electronic payment, and mobile banking solutions. It also provides insurance products, such as life and private insurance, as well as salary security; pension and investment products; online and mobile banking services; and housing-related advisory services in the areas of home purchase and sales, renovation and extension, new construction, housing financing, cooperative housing, mortgage broker, and energy renovation. Hvidbjerg Bank A/S was founded in 1912 and is headquartered in Thyholm, Denmark.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Hvidbjerg Bank A/S reported revenue of kr 148M in FY2025 versus kr 88.5M in FY2021, a compound +13.8%/yr. Reported net income was kr 29.8M in FY2025, compounding +5.8%/yr from FY2021.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
148M DKK
Latest YoY
−4.1%
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.
+11.5%
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.
+12.7%
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.
+6.1%
Revenue +13.8%/yr
FY21 kr 88.5M
FY22 kr 107M
FY23 kr 140M
FY24 kr 154M
FY25 kr 148M
Net income +5.8%/yr
FY21 kr 23.7M
FY22 kr 25.2M
FY23 kr 33.6M
FY24 kr 34.5M
FY25 kr 29.8M
Character of growth · EPS growth decomposed (2014-2025) +10.5 % p.a.
Revenue per share +8.3 pp

of which total revenue +8.4 pp · buybacks/dilution +0.0 pp

EBIT margin +5.0 pp
Tax rate −0.7 pp
Residual (interest, one-offs) −2.1 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).

Watch HVID: get an alert when its fair value changes →

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). "Hvidbjerg Bank A/S Fair Value". https://www.fairvalue-calculator.com/stock/HVID

Peer Group

Banks - Regional · 1083 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 53 · Below median
Fair Value upside +24% · Above median
Return on equity (TTM) 9% · Below median
Return on assets 1% · Above median
Net margin (TTM) 21% · Below median
Operating margin (TTM) 27% · Below median
Revenue growth 1% · Below median
Debt / equity 0.08× · Lower than 75% of peers

Valuation Multiples vs Banks - Regional median · lower = cheaper

P/E (TTM) 2.2× · Cheaper than 75% of peers
P/B 0.16× · Cheaper than 75% of peers
P/S (TTM) 0.35× · Cheaper than 75% of peers
P/FCF 17.6× · 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 66 · sector 39
FUTURE 7 · sector 44
PAST 37 · sector 41
HEALTH 96 · sector 85
DIVIDEND 0 · sector 49

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 Banks - Regional stocks, each showing price versus our Fair Value estimate (as of Jul 17, 2026).

Stock Price Fair Value vs Fair Value
PT Bank Central Asia Tbk BBCA 6,175 IDR 6,087 IDR -1%
KB Financial Group 105560 184,400 KRW 213,797 KRW +16%
PT Bank Rakyat Indonesia (Persero) Tbk BBRI 2,970 IDR 4,891 IDR +65%
PT Bank Mandiri (Persero) Tbk BMRI 4,310 IDR 7,841 IDR +82%
Banco Bradesco S.A BBD 5,120 ARS 10,240 ARS +100%
Shinhan Financial Group 055550 107,900 KRW 137,259 KRW +27%
Hana Financial Group 086790 136,800 KRW 193,969 KRW +42%
Lloyds Banking Group LYG 4,138 ARS 8,275 ARS +100%
Banco de Chile, CHILE 193.10 CLP 152.55 CLP -21%
Joint Stock Commercial Bank for Foreign Trade of Vietnam, VCB 59,400 VND 84,201 VND +42%

Compare Hvidbjerg Bank A/S with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Financial 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 Hvidbjerg Bank A/S (HVID) overvalued or undervalued?
As of Jul 17, 2026, our model estimates a fair value of kr 230.23 versus a price of kr 185.00, about +24% (undervalued).
What is the fair value of HVID?
Our model-based fair value for Hvidbjerg Bank A/S is kr 230.23 (as of Jul 17, 2026), built from audited fundamentals. The current price is kr 185.00.
What is the quality score of HVID?
Hvidbjerg Bank A/S has a Quality Score of 48/100. 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 Hvidbjerg Bank A/S (HVID)?
Hvidbjerg Bank A/S reported trailing-twelve-month revenue of about 135M DKK (latest available figure, as of Jul 17, 2026).
What is the net profit margin of HVID?
The net profit margin of Hvidbjerg Bank A/S is about 20.8%, meaning it keeps roughly 20.8% 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 Hvidbjerg Bank 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.