Roblon A/S (RBLN-B) fair value: what the stock is really worth
As of Oct 19, 2026: fair value (intrinsic value) of Roblon A/S stock DKK 222, price DKK 94.20, upside +135.5%, quality 66 out of 100. Rating: strongly 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 71.80 – kr 176.23 · fair‑value band kr 160.08 – kr 313.97 · the kr 94.20 price screens below the kr 221.82 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 Roblon A/S in your weekly email
Every Wednesday you see whether Roblon 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.
Roblon A/S develops, produces, and sells fiber solutions in Denmark and internationally.
Show moreShow less
It provides cable fibers, including glass strength members, coated lines, composite reinforcement and ABC tapes, polyester binder yarns, aramid strength members, and ripcords; and cable machinery, such as servers, binders, pay offs, precision winding, caterpillars, and quick adapters for the fiber cable industry.
The company offers offshore oil and gas solutions comprising orbit straps, multi straps, flex straps, clamp straps, quick straps, ratchet straps, and single and double bolt tension devices; and high voltage pulling ropes and coated lines for energy industry.
In addition, it offers converting services. The company was founded in 1957 and is based in Frederikshavn, Denmark.
Stock analysis
Roblon A/S (RBLN-B) currently trades at kr 94.20, while our model-based Fair Value estimate is kr 221.82, implying the stock looks roughly 57.5% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of kr 293.19 per share, and 23 of the 24 models we run sit above the kr 94.20 price.
Bear case: the Asset-Based group reads lowest at kr 33.48, and 1 of the 24 models stay below the price. Data coverage for this calculation is medium.
Scenario range: kr 160.08 (bear) to kr 313.97 (bull), the price of kr 94.20 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 66/100 (solid quality), in the Industrials sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
Roblon A/S reported revenue of 237M DKK in FY2025 versus 250M DKK in FY2021, a compound −1.3%/yr. Reported net income was 21.1M DKK in FY2025.
Key figures
Market cap 169M DKK (≈ $25.4M) Micro · P/E ratio 27.3 · P/S ratio 2.43 · EPS (TTM) kr −1.60 · Dividend yield 10.6% · Net margin 8.9% · Return on equity −8.7% · Return on assets (EBIT) 2.6%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 26 out of 100 (low confidence).
What moves the price
The share trades about 32% below its 52-week high and 7% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −38% fair-value upside, at 135%, RBLN-B screens cheaper than that median.
Fair Value models
Bearkr 160.08Fair Value kr 221.82Bullkr 313.97
Price kr 94.20 · Upside +135.5%
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.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.39/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−3.5%
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.
−14.6%
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.
−1.6%
Start year 2020 (pandemic). Over 10 years: +0.4% a year
Revenue growth 23 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.
+1.4%
’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.
+8.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year−2.6%
Dividend (yield on the price)10.6%
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.−2.6% vs 0.5%, slowing
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.14% → 13%
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 −10.7% 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.Electrical Equipment & Parts · 553 stocks
Beats the industry median on 9/12 measures
Overall it ranks above its industry peers.
Valuation
Quality Score66 · Top 25%
Fair Value upside+135.5% · Top 25%
Profitability
Return on assets8.9% · Top 25%
Net margin (12 months)−7.3% · Bottom 25%
Operating margin (12 months)−3.4% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)−45.2% · Bottom 25%
Dividend yield (12 months)10.6% · Top 25%
Balance sheet
Debt / equity0.04× · Below median
Valuation Multiplesvs Electrical Equipment & Parts 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.
Cite: Fair Value Calculator (2026). "Roblon A/S Fair Value". https://www.fairvalue-calculator.com/stock/RBLN-B
Frequently asked questions
Is Roblon A/S (RBLN-B) overvalued or undervalued?
As of Oct 3, 2026, our model estimates a fair value of kr 221.82 versus a price of kr 94.20, about +135% upside (undervalued).
What is the fair value of RBLN-B?
Our model-based fair value for Roblon A/S is kr 221.82 (as of Oct 3, 2026), built from audited fundamentals. The current price: kr 94.20.
What is the quality score of RBLN-B?
Roblon A/S has a Quality Score of 66/100. 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 Roblon A/S (RBLN-B)?
Our model-based price target is the fair value of kr 221.82 (as of Oct 3, 2026) from 24 valuation models. Cautious scenario kr 160.08, optimistic scenario kr 313.97. It is a calculation from audited fundamentals, not an analyst target.
What is the Roblon A/S stock forecast for 2026?
Our models put fair value at kr 221.82, about +135% upside versus a price of kr 94.20 (undervalued). Cautious scenario kr 160.08, optimistic scenario kr 313.97. The calculation is refreshed regularly with new filings.
What is the revenue of Roblon A/S (RBLN-B)?
Roblon A/S reported trailing-twelve-month revenue of about 166M DKK (latest available figure, as of Oct 3, 2026).
Does Roblon A/S pay a dividend?
Roblon A/S currently shows a dividend yield of 10.62% relative to its recent price (as of Oct 3, 2026).
What growth is priced into Roblon A/S (RBLN-B)?
For today's price to be fair in a discounted-cash-flow model, Roblon 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 -1.6 % per year. As of Oct 3, 2026.
What discount rate (WACC) does the fair value of RBLN-B use?
Our models discount Roblon A/S at 8.5 %: a base by market capitalisation (nano), damped by beta 0.57, 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 Roblon 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 Roblon A/S (RBLN-B) delivered so far?
Over the past 5 years revenue at Roblon A/S grew -1.6 % 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 Roblon A/S (RBLN-B) growing?
The median revenue growth in the sector is +7.5 % a year. That is the yardstick for the growth priced into Roblon 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 Roblon A/S (RBLN-B)?
The free-cash-flow yield on the price is 11.66 %: that much free cash flow Roblon 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 Roblon A/S (RBLN-B)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Roblon A/S it is kr 221.82 per share (as of Oct 3, 2026), against a price of kr 94.20. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is Roblon A/S stock overvalued or undervalued in 2026?
As of Oct 3, 2026, RBLN-B trades below its calculated fair value: price kr 94.20, fair value kr 221.82, a gap of about +135% (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 RBLN-B?
No. The price is what the market pays today (kr 94.20); the fair value is what the company's own numbers justify (kr 221.82). For Roblon A/S the two are kr 127.62 per share apart. That gap is exactly why we show both numbers side by side.
How much is Roblon A/S worth?
The market values Roblon A/S at about 169M DKK (market capitalisation, as of Oct 3, 2026). Per share that is kr 94.20; our models calculate a fair value of kr 221.82 per share.
What do the bullish and bearish scenarios say about RBLN-B?
Our models span a range for Roblon A/S: cautious scenario kr 160.08, base kr 221.82, optimistic kr 313.97 per share (as of Oct 3, 2026, price kr 94.20). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of RBLN-B?
Roblon A/S trades at a price-to-earnings ratio of 27.3 (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 221.82 is built from several models across several years. Other multiples: P/B 1.0, P/S 1.0.
How solid is the balance sheet of Roblon A/S (RBLN-B)?
Balance-sheet figures for Roblon A/S (as of Oct 3, 2026): return on equity −8.7%, debt of 0.04 per unit of equity. They feed the Quality Score of 66/100, which measures business quality independently of the share price.
How far is RBLN-B from its 52-week high?
Roblon A/S trades at kr 94.20, about 32% below its 52-week high of kr 139.00 and 7% above the low of kr 87.65 (as of Oct 19, 2026). Distance from the high says nothing about value: that is what the fair value of kr 221.82 is for.
Which stocks are comparable to Roblon A/S?
From the same area (Industrials) we also value Contemporary Amperex Technology Co, ABB Ltd, Delta Electronics (Thailand) Public Company, Vertiv Holdings, 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 Roblon A/S stock attractive at the current price?
The data as of Oct 3, 2026: price kr 94.20, calculated fair value kr 221.82 (+135%), Quality Score 66/100, from 24 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 RBLN-B calculated?
We run Roblon A/S through 24 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 221.82, 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 13.9 % above its aggregate fair value. Roblon A/S currently trades 58 % 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 Roblon A/S (RBLN-B)?
The closing price on Oct 19, 2026 was kr 94.20. Our model-based fair value is kr 221.82, about +135% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Roblon A/S right now?
The price is below even our cautious bear case (kr 160.08). The market is more pessimistic than our downside scenario. Solid quality (66/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (kr 160.08 to kr 313.97) leaves room in how you read the outcome.
Key figures of Roblon A/S
How large is the market capitalisation of Roblon A/S (RBLN-B)?
The market capitalisation of Roblon A/S is 169M DKK (≈ $25.4M). 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 Roblon A/S (RBLN-B)?
The price-to-sales ratio of Roblon A/S is 2.43 (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 Roblon A/S (RBLN-B)?
Earnings per share at Roblon A/S are kr −1.60 (price ÷ EPS = P/E 27.3). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Roblon A/S (RBLN-B)?
The dividend yield of Roblon A/S is 10.6%. 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 Roblon A/S (RBLN-B)?
The net margin of Roblon A/S is 8.9% (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 Roblon A/S (RBLN-B)?
The return on equity (ROE) of Roblon A/S is −8.7% (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 Roblon A/S (RBLN-B)?
On an EBIT basis the return on assets of Roblon A/S is 2.6% (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 Roblon A/S (RBLN-B)?
The operating margin of Roblon A/S is −3.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Roblon A/S (RBLN-B)?
Revenue at Roblon A/S is growing −45.2% versus a year earlier (3y avg −14.6%). 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 Roblon A/S (RBLN-B)?
Earnings per share at Roblon A/S are growing −84.2% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Roblon A/S (RBLN-B) hold?
Roblon A/S holds more cash than debt, 1.1M DKK net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Roblon A/S in the live analysis
One click puts Roblon A/S on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 28,000+ stock screener.
Some data
Oct 3, 2026