Brd. Klee A/S (KLEE-B) fair value: what the stock is really worth
As of Oct 21, 2026: fair value (intrinsic value) of Brd. Klee A/S stock DKK 5,315, price DKK 3,980, upside +33.5%, quality 67 out of 100. Rating: undervalued. Calculated from audited financials with 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, dashed = 300-day average. As of Oct 3, 2026.
How to read this chart
60‑month range kr 1,585 – kr 5,167 · fair‑value band kr 3,986 – kr 6,643 · the kr 3,980 price screens below the kr 5,315 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Oct 3, 2026.
Follow Brd. Klee A/S in your weekly email
Every Wednesday you see whether Brd. Klee A/S 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.
Brd. Klee A/S operates as an engineering and trading company in Denmark.
Show moreShow less
The company provides gears and gearmotors; motors, pumps, and blowers; control and electronic products; pneumatic and hydraulic products; linear motion technology products; transmission products; machine, DIN, and norm parts; and rubber and plastic products.
Brd. Klee A/S was founded in 1944 and is based in Albertslund, Denmark.
Stock analysis
Brd. Klee A/S (KLEE-B) currently trades at kr 3,980, while our model-based Fair Value estimate is kr 5,315, implying the stock looks roughly 25.1% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of kr 7,580 per share, and 20 of the 26 models we run sit above the kr 3,980 price.
Bear case: the Dividend Discount group reads lowest at kr 1,402, and 6 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: kr 3,986 (bear) to kr 6,643 (bull), the price of kr 3,980 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 67/100 (solid quality), in the Industrials sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Brd. Klee A/S reported revenue of 352M DKK in FY2025 versus 192M DKK in FY2021, a compound +16.4%/yr. Reported net income was 12.8M DKK in FY2025, compounding −4.1%/yr from FY2021.
Key figures
Market cap 201M DKK (≈ $30.3M) Micro · P/E ratio 16.6 · P/S ratio 0.55 · EPS (TTM) kr 244.02 · Dividend yield 2.1% · Net margin 3.4% · Return on equity 10.5% · Return on assets (EBIT) 12.4%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 45 out of 100 (medium confidence).
What moves the price
The share trades about 10% below its 52-week high and 17% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −48% fair-value upside, at 34%, KLEE-B screens cheaper than that median.
Fair Value models
Bearkr 3,986Fair Value kr 5,315Bullkr 6,643
Price kr 3,980 · Upside +33.5%
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. Based on fiscal year 2025 figures (about 12 months old). Earnings retained since then (kr 158.88 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. 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.85/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+11.3%
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.
+15.4%
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.
+14.7%
Start year 2020 (pandemic). Over 10 years: +8.4% a year
Revenue growth 22 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.
+6.1%
’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.
+4.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year+2.2%
Dividend (yield on the price)2.1%
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.2.2% vs 4.1%, 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.5% → 6%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less 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).
−8.9%
The company could shrink this much every year for the next five years and today's price would still be justified.
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 −10.8% 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.Specialty Industrial Machinery · 799 stocks
Beats the industry median on 12/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score67 · Top 25%
Fair Value upside+33.5% · Top 25%
Profitability
Return on equity (12 months)10.5% · Above median
Return on assets5.6% · Above median
Net margin (12 months)3.4% · Below median
Operating margin (12 months)4.6% · Below median
Growth and dividend
Revenue growth (quarter YoY)8.4% · Above median
Dividend yield (12 months)2.1% · Above median
Balance sheet
Debt / equity0.04× · Below median
Valuation Multiplesvs Specialty Industrial Machinery 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.
Is Brd. Klee A/S (KLEE-B) overvalued or undervalued?
As of Oct 3, 2026, our model estimates a fair value of kr 5,315 versus a price of kr 3,980, about +34% upside (undervalued).
What is the fair value of KLEE-B?
Our model-based fair value for Brd. Klee A/S is kr 5,315 (as of Oct 3, 2026), built from audited fundamentals. The current price: kr 3,980.
What is the quality score of KLEE-B?
Brd. Klee A/S has a Quality Score of 67/100. 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 Brd. Klee A/S (KLEE-B)?
Our model-based price target is the fair value of kr 5,315 (as of Oct 3, 2026) from 26 valuation models. Cautious scenario kr 3,986, optimistic scenario kr 6,643. It is a calculation from audited fundamentals, not an analyst target.
What is the Brd. Klee A/S stock forecast for 2026?
Our models put fair value at kr 5,315, about +34% upside versus a price of kr 3,980 (undervalued). Cautious scenario kr 3,986, optimistic scenario kr 6,643. The calculation is refreshed regularly with new filings.
What is the revenue of Brd. Klee A/S (KLEE-B)?
Brd. Klee A/S reported trailing-twelve-month revenue of about 367M DKK (latest available figure, as of Oct 3, 2026).
Does Brd. Klee A/S pay a dividend?
Brd. Klee A/S currently shows a dividend yield of 2.14% relative to its recent price (as of Oct 3, 2026).
What growth is priced into Brd. Klee A/S (KLEE-B)?
For today's price to be fair in a discounted-cash-flow model, Brd. Klee A/S would have to grow free cash flow by -8.9 % per year for five years (discount rate 8.5 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +14.7 % per year. As of Oct 3, 2026.
What discount rate (WACC) does the fair value of KLEE-B use?
Our models discount Brd. Klee A/S at 8.5 %: a base by market capitalisation (nano), damped by beta 0.59, 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 Brd. Klee A/S that is -8.9 % per year a year over ten years, using the same discount rate (8.5 %) and the same formula as our fair value.
How much growth has Brd. Klee A/S (KLEE-B) delivered so far?
Over the past 5 years revenue at Brd. Klee A/S grew +14.7 % a year. The price currently implies -8.9 % 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 Brd. Klee A/S (KLEE-B) growing?
The median revenue growth in the sector is +7.5 % a year. That is the yardstick for the growth priced into Brd. Klee A/S (-8.9 % 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 Brd. Klee A/S (KLEE-B)?
The free-cash-flow yield on the price is 11.84 %: that much free cash flow Brd. Klee A/S produces per unit of market value. When it exceeds the discount rate of our models (8.5 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Brd. Klee A/S (KLEE-B)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Brd. Klee A/S it is kr 5,315 per share (as of Oct 3, 2026), against a price of kr 3,980. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is Brd. Klee A/S stock overvalued or undervalued in 2026?
As of Oct 3, 2026, KLEE-B trades below its calculated fair value: price kr 3,980, fair value kr 5,315, a gap of about +34% (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 KLEE-B?
No. The price is what the market pays today (kr 3,980); the fair value is what the company's own numbers justify (kr 5,315). For Brd. Klee A/S the two are kr 1,335 per share apart. That gap is exactly why we show both numbers side by side.
How much is Brd. Klee A/S worth?
The market values Brd. Klee A/S at about 201M DKK (market capitalisation, as of Oct 3, 2026). Per share that is kr 3,980; our models calculate a fair value of kr 5,315 per share.
What do the bullish and bearish scenarios say about KLEE-B?
Our models span a range for Brd. Klee A/S: cautious scenario kr 3,986, base kr 5,315, optimistic kr 6,643 per share (as of Oct 3, 2026, price kr 3,980). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of KLEE-B?
Brd. Klee A/S trades at a price-to-earnings ratio of 16.6 (as of Oct 3, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of kr 5,315 is built from several models across several years. Other multiples: P/B 1.7, P/S 0.5, EV/EBITDA 7.6.
How solid is the balance sheet of Brd. Klee A/S (KLEE-B)?
Balance-sheet figures for Brd. Klee A/S (as of Oct 3, 2026): return on equity 10.5%, debt of 0.04 per unit of equity. They feed the Quality Score of 67/100, which measures business quality independently of the share price.
How far is KLEE-B from its 52-week high?
Brd. Klee A/S trades at kr 3,980, about 10% below its 52-week high of kr 4,420 and 17% above the low of kr 3,413 (as of Oct 21, 2026). Distance from the high says nothing about value: that is what the fair value of kr 5,315 is for.
Which stocks are comparable to Brd. Klee A/S?
From the same area (Industrials) we also value GE Vernova Inc, SIE, Eaton Corporation, Parker-Hannifin Corporation, 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 Brd. Klee A/S stock attractive at the current price?
The data as of Oct 3, 2026: price kr 3,980, calculated fair value kr 5,315 (+34%), Quality Score 67/100, from 26 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 KLEE-B calculated?
We run Brd. Klee A/S through 26 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 5,315, 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 13.6 % above its aggregate fair value. Brd. Klee A/S currently trades 25 % 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 Brd. Klee A/S (KLEE-B)?
The closing price on Oct 21, 2026 was kr 3,980. Our model-based fair value is kr 5,315, about +34% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Brd. Klee A/S right now?
Solid quality (67/100) at a price below fair value, the discount is the argument here, not the business quality. The price sits below our cautious bear case: the market assumes less than even our pessimistic scenario. The data supports the verdict: every model runs on fully documented inputs.
Where does the earnings growth of Brd. Klee A/S (KLEE-B) come from?
Earnings per share at Brd. Klee A/S grew +3.7 % a year from 2014 to 2025. Broken into its drivers: revenue per share +7.2 %, EBIT margin −1.2 %, tax rate −0.1 %, residual (interest, one-offs) −2.0 %. 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 Brd. Klee A/S
How large is the market capitalisation of Brd. Klee A/S (KLEE-B)?
The market capitalisation of Brd. Klee A/S is 201M DKK (≈ $30.3M). 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 Brd. Klee A/S (KLEE-B)?
The price-to-sales ratio of Brd. Klee A/S is 0.55 (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 Brd. Klee A/S (KLEE-B)?
Earnings per share at Brd. Klee A/S are kr 244.02 (price ÷ EPS = P/E 16.6). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Brd. Klee A/S (KLEE-B)?
The dividend yield of Brd. Klee A/S is 2.1% (payout 34.9%). 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 Brd. Klee A/S (KLEE-B)?
The net margin of Brd. Klee A/S is 3.4% (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 Brd. Klee A/S (KLEE-B)?
The return on equity (ROE) of Brd. Klee A/S is 10.5% (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 Brd. Klee A/S (KLEE-B)?
On an EBIT basis the return on assets of Brd. Klee A/S is 12.4% (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 Brd. Klee A/S (KLEE-B)?
The operating margin of Brd. Klee A/S is 4.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Brd. Klee A/S (KLEE-B)?
Revenue at Brd. Klee A/S is growing +8.4% versus a year earlier (3y avg +15.4%). 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 Brd. Klee A/S (KLEE-B)?
Earnings per share at Brd. Klee A/S are growing −8.0% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Brd. Klee A/S (KLEE-B) carry?
The net debt of Brd. Klee A/S is 31.1M DKK (fiscal year 2025, ≈ 1.3 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 Brd. Klee A/S in the live analysis
One click puts Brd. Klee A/S on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 28,000+ stock screener.
Broad data
Oct 3, 2026