EN DE

Investeringsselskabet Luxor A/S (LUXOR-B) Fair Value & Analysis

Financial Services · DK · Market cap 639M DKK (≈ $99.4M) · ISIN DK0010213628

What is Investeringsselskabet Luxor A/S really worth?

IL Investeringsselskabet Luxor A/S LUXOR-B · CO
Pricekr 760.00
Fair Valuekr 738.59
Upside−2.8%
Quality55/100

A solid business, currently priced close to our fair value of kr 738.59.

Watch Investeringsselskabet Luxor A/S 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 free

Strengths

Highly profitable · 46.1% net margin
Low debt · generates free cash flow
Wide moat 69/100

Risks

!Weak Growth (revenue 5y +4.0 %/yr)
!Mixed vs. peers (7/15)

For context

·6.58% dividend yield
Evidence: High Range kr 400.98 – kr 923.24

Fair value as of: Aug 28, 2026

From 10 valuation models · updated 8 days ago

Share price +4.8% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • A fairly wide model range (kr 400.98 to kr 923.24) 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.

Price vs Fair Value (5 years)

kr 820.99 kr 257.05 Fair Value kr 738.59 Jul 2020 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 28, 2026.

How to read this chart

60‑month range kr 257.05 – kr 820.99 · fair‑value band kr 400.98 – kr 923.24 · the kr 760.00 price screens above the kr 738.59 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 28, 2026.

Full chart & analysis →

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

Analysis

Investeringsselskabet Luxor A/S (LUXOR-B) currently trades at kr 760.00, while our model-based Fair Value estimate is kr 738.59, implying the stock looks roughly 2.9% fairly valued today. The Quality Score stands at 55/100 (solid quality), in the Financial Services sector. Bull case: the Earnings-Based group reads highest at a median of kr 1,989 per share, and 5 of the 10 models we run sit above the kr 760.00 price. Bear case: the Asset-Based group reads lowest at kr 300.40, and 5 of the 10 models stay below the price. Evidence for this calculation is high.

Over the trailing twelve months, Investeringsselskabet Luxor A/S generated revenue of 102M DKK at a net margin of 45.4%. Revenue declined 0.4% year over year. It earns a return on equity of 11.1%. Net debt stands at 527M DKK. Fundamentals as of Aug 28, 2026

Our scenario range runs from kr 400.98 (bear case) to kr 923.24 (bull case); at kr 760.00, 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 7% below its 52-week high and 35% above its 52-week low, currently above its 200-day average. For context, the median of 10 Financial Services peers we cover trades at −19% fair-value upside, at −3%, LUXOR-B screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced 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. Every input is real reported data, nothing guessed.

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
Residual Income best evidence kr 400.98 kr 451.86 kr 656.20 73
Gordon GGM kr 1,177 kr 2,121 kr 2,920 66
DDM Multi-Stage kr 1,177 kr 1,938 kr 2,266 65
All 10 models by family
DCF Models
5Y P/E Exit kr 307.17 kr 907.43 kr 1,746 63
10Y P/E Exit kr 181.88 kr 680.11 kr 1,543 55
Earnings-Based
Graham-Dodd kr 386.34 kr 2,694 kr 3,781 61
Lynch FV kr 1,392 kr 1,989 kr 2,585 59
Dividend Discount
Gordon GGM kr 1,177 kr 2,121 kr 2,920 66
DDM Multi-Stage kr 1,177 kr 1,938 kr 2,266 65
Multiples
P/E Multiple kr 553.94 kr 738.59 kr 923.24 63
P/B Multiple kr 470.78 kr 627.70 kr 784.63 55
Asset-Based
NCAV (Graham) kr 224.18 kr 300.40 kr 448.36 54
Economic Profit
Residual Income best evidence kr 400.98 kr 451.86 kr 656.20 73

Widest divergence: Earnings-Based (kr 1,989) versus Asset-Based (kr 300.40). Highest evidence: Residual Income (73).

Notify me when LUXOR-B reaches fair value

Put LUXOR-B on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 16.4
P/S ratio 8.42 P/E × margin
EPS (TTM) kr 46.42 price ÷ EPS = P/E 16.4
Dividend yield 6.6% payout 108%
Net margin 51.4% FY2025
Return on equity 11.1% TTM
More key figures
Profitability
Return on assets (EBIT) 9.0% avg 5y
Operating margin 76.0% TTM
Growth
Revenue (TTM) 102M DKK TTM
Revenue growth (YoY) −0.4% 3y avg −9.1%
EPS growth (YoY) −4.6%
Balance sheet & cash flow
Free cash flow 535K DKK FY2025
Net debt 527M DKK FY2025

Figures from reported company fundamentals · as of Aug 28, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 55/100

Of which business quality 48 · Market factors (momentum, volatility) 68

Profitability 42
Margins and returns on capital today
Quality Growth 40
Are margins and returns improving?
Cashflow 34
Earnings quality: real cash, not paper profit
Fin. Strength 25
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 79
Calm price path (market factor)
Momentum 63
Price trend over the last 3–12 months (market factor)
52W Momentum 64
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.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Investeringsselskabet Luxor A/S operates as a publicly owned investment manager. It invests in real estate credit loans, mortgages loans, bonds, interest-bearing securities, and investment properties. Investeringsselskabet Luxor A/S was founded in 1973 and is based in Copenhagen, Denmark.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Investeringsselskabet Luxor A/S reported revenue of 91.2M DKK in FY2025 versus 94.9M DKK in FY2021, a compound −1.0%/yr. Reported net income was 46.9M DKK in FY2025, compounding −5.8%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
91.2M DKK
Latest YoY
−38.9%
Avg. revenue 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.
−9.1%
Avg. revenue 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.
+4.0%
Avg. revenue growth/yr (23Y) 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.
+36.5%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year.
+12.0% · in DKK
Earnings growth per share plus dividend yield: the value created per share and year.
Earnings growth per share+5.4%
Dividend yield6.6%
Trend 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.5Y 5.4% vs 10Y 10.9%, flattening
Operating margin (EBIT) 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.61.8% (2020) → 91.9% (2025) · rising
Worst earnings drop255,072% (2008) (loss year, drop beyond 100%) · in DKK
Revenue −1.0%/yr
FY21 94.9M DKK
FY22 121M DKK
FY23 85.9M DKK
FY24 149M DKK
FY25 91.2M DKK
Net income −5.8%/yr
FY21 59.4M DKK
FY22 108M DKK
FY23 30.6M DKK
FY24 61.2M DKK
FY25 46.9M DKK
Character of growth · EPS growth decomposed (2014-2025) +12.1 % p.a.
Revenue per share +3.8 %

of which total revenue +3.8 % · buybacks/dilution +0.0 %

EBIT margin +7.0 %
Tax rate +0.4 %
Residual (interest, one-offs) +0.6 %

Annual growth per factor. These are factors, not summands: multiplied they give the EPS growth rate, added they do not quite. Start and end points are 3-year averages (details on hover).

Watch LUXOR-B: get an alert when its fair value changes →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
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). "Investeringsselskabet Luxor A/S Fair Value". https://www.fairvalue-calculator.com/stock/LUXOR-B

Peer Group

Mortgage Finance · 92 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 56 · Top 25%
Fair Value upside −3% · Above median
Return on equity (TTM) 14% · Below median
Return on assets 5% · Top 25%
Net margin (TTM) 46% · Below median
Operating margin (TTM) 81% · Top 25%
Revenue growth −7% · Bottom 25%
Dividend yield (TTM) 6.6% · Above median
Debt / equity 0.18× · Lower than 75% of peers

Valuation Multiples vs Mortgage Finance median · lower = cheaper

P/E (TTM) 16.4× · Pricier than median
P/B 1.73× · Pricier than 75% of peers
P/S (TTM) 6.36× · Pricier than 75% of peers
P/FCF 185.7× · Pricier than 75% of peers
EV/EBITDA 8.7× · Cheaper than 75% of peers
PEG 2.73× · Pricier than 75% of peers

Strength profile in five axes (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.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE30 · sector 0
FUTURE0 · sector 100
PAST54 · sector 55
HEALTH91 · sector 0
DIVIDEND100 · sector 100

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

Similar stocks

10 more Mortgage Finance stocks, each showing price versus our Fair Value estimate (as of Aug 28, 2026).

Stock Price Fair Value vs Fair Value
Federal Home Loan Mortgage Corporation FMCCT $15.00 $30.00 +100%
Rocket Companies, Inc RKT $13.03 $8.26 −37%
Federal National Mortgage Association FNMAS $10.06 $2.01 −80%
Bajaj Housing Finance Limited BAJAJHFL ₹84.06 ₹39.96 −52%
PennyMac Financial Services, Inc PFSI $70.78 $125.45 +77%
UWM Holdings UWMC $1.46 $0.1600 −89%
PNB Housing Finance Limited PNBHOUSING ₹1,169 ₹1,143 −2%
LIC Housing Finance Limited LICHSGFIN ₹502.00 ₹1,004 +100%
Aadhar Housing Finance Limited AADHARHFC ₹471.10 ₹325.75 −31%
Walker & Dunlop, Inc WD $39.71 $32.25 −19%

Compare Investeringsselskabet Luxor 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

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Investeringsselskabet Luxor A/S (LUXOR-B) overvalued or undervalued?
As of Aug 28, 2026, our model estimates a fair value of kr 738.59 versus a price of kr 760.00, about −3% upside (fairly valued).
What is the fair value of LUXOR-B?
Our model-based fair value for Investeringsselskabet Luxor A/S is kr 738.59 (as of Aug 28, 2026), built from audited fundamentals. The current price: kr 760.00.
What is the quality score of LUXOR-B?
Investeringsselskabet Luxor A/S has a Quality Score of 55/100. 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 Investeringsselskabet Luxor A/S (LUXOR-B)?
Investeringsselskabet Luxor A/S reported trailing-twelve-month revenue of about 102M DKK (latest available figure, as of Aug 28, 2026).
What is the net profit margin of LUXOR-B?
The net profit margin of Investeringsselskabet Luxor A/S is about 45.4%, meaning it keeps roughly 45.4% of revenue as net income. Based on the latest reported figures.
Does Investeringsselskabet Luxor A/S pay a dividend?
Investeringsselskabet Luxor A/S currently shows a dividend yield of about 6.58% relative to its recent price (as of Aug 28, 2026).
Free · no account needed

Watch Investeringsselskabet Luxor A/S in the live analysis

One click puts Investeringsselskabet Luxor A/S 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.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.