EN DE

Aktieselskabet Schouw & Co (SCHO) Fair Value & Analysis

Industrials · DK · Market cap 14.0B DKK

AS Aktieselskabet Schouw & Co SCHO · CO
Pricekr 619.00
Fair Valuekr 489.26
Upside-21.0%
Quality62/100
Watch Aktieselskabet Schouw & Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 2.1% net margin
Low debt · generates free cash flow
2.78% dividend yield
Mixed vs. peers (6/15)
Narrow moat 35/100
Evidence: High Range kr 366.95 – kr 611.58 Share as image

Fair value as of: Jul 14, 2026

From 13 valuation models · updated 26 days ago

Fair value updated Jul 14, 2026, revised from kr 488.38 to kr 489.26 (+0.2%) since Jun 26, 2026. Share price +1.1% over the past month.

A solid business, but screening 21% overvalued on our models.

What matters now

  • Solid but not exceptional quality (62/100) and above fair value, neither a clear bargain nor a standout compounder.
  • Our model range runs from kr 366.95 (bear) to kr 611.58 (bull), base kr 489.26. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 62/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

kr 693.66 kr 392.47 Fair Value kr 489.26 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 14, 2026.

How to read this chart

60‑month range kr 392.47 – kr 693.66 · fair‑value band kr 366.95 – kr 611.58 · the kr 619.00 price screens above the kr 489.26 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 14, 2026.

Full chart & analysis →

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

Analysis

Aktieselskabet Schouw & Co (SCHO) currently trades at kr 619.00, while our model-based Fair Value estimate is kr 489.26, implying the stock looks roughly 21.0% overvalued today. The Quality Score stands at 62/100 (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, Aktieselskabet Schouw & Co generated revenue of 33.9B DKK at a net margin of 2.1%. Revenue declined 2.9% year over year. It earns a return on equity of 6.3%. Net debt stands at 4.7B DKK. Fundamentals as of Jul 14, 2026

Our scenario range runs from kr 366.95 (bear case) to kr 611.58 (bull case); at kr 619.00, 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 11% below its 52-week high and 12% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -14% fair-value upside, at -21%, SCHO 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 BearBaseBull Evidence
Highest evidence
Growth DCF kr 1,164 kr 2,061 kr 3,541 80
Residual Income kr 394.30 kr 407.09 kr 408.95 76
Rev-Margin DCF kr 679.39 kr 1,140 kr 1,721 74
All 13 models by family
DCF Models
Owner Earnings kr 707.07 kr 1,322 kr 2,354 31
5Y P/E Exit kr 574.25 kr 925.72 kr 1,304 38
10Y P/E Exit kr 765.93 kr 1,144 kr 1,631 35
Earnings-Based
Graham-Dodd kr 195.71 kr 825.09 kr 1,126 54
Lynch FV kr 209.72 kr 299.60 kr 389.48 50
Dividend Discount
Gordon GGM kr 149.61 kr 311.07 kr 493.48 70
DDM Multi-Stage kr 149.61 kr 262.30 kr 326.48 61
Multiples
P/E Multiple kr 453.29 kr 604.39 kr 755.48 63
P/B Multiple kr 366.95 kr 489.26 kr 611.58 55
Asset-Based
NCAV (Graham) kr 250.32 kr 335.43 kr 500.64 50
Growth DCF
Growth DCF kr 1,164 kr 2,061 kr 3,541 80
Rev-Margin DCF kr 679.39 kr 1,140 kr 1,721 74
Economic Profit
Residual Income kr 394.30 kr 407.09 kr 408.95 76

Widest divergence: DCF Models (kr 1,144) versus Dividend Discount (kr 262.30). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 33.9B DKK
Revenue growth (YoY) -2.9%
Net margin 2.1%
Return on equity 6.3%
Free cash flow 2.3B DKK FY2025
P/E ratio 20.3
More key figures
Operating margin 3.9%
EPS (TTM) kr 30.62
Dividend yield 2.8%
EPS growth (YoY) +46.2%
Net debt 4.7B DKK FY2025

Figures from reported company fundamentals · as of Jul 14, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 62/100

Of which business quality 60 · Market factors (momentum, volatility) 50

Profitability 42
Margins and returns on capital today
Quality Growth 33
Are margins and returns improving?
Cashflow 64
Earnings quality: real cash, not paper profit
Fin. Strength 53
Balance sheet, leverage, solvency risk
Investment 95
Disciplined investing over empire-building
Low Volatility 78
Calm price path (market factor)
Momentum 36
Price trend over the last 3–12 months (market factor)
52W Momentum 42
Distance to the 52-week high (market factor)
Net Issuance 94
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

Aktieselskabet Schouw & Co., an industrial conglomerate, manufactures feed for the fish and shrimp farming industries in Norway, Denmark, the United Kingdom, the rest of Europe, Chile, the United States, the rest of Americas, Asia, Oceania, and Africa.

Full company description

Aktieselskabet Schouw & Co., an industrial conglomerate, manufactures feed for the fish and shrimp farming industries in Norway, Denmark, the United Kingdom, the rest of Europe, Chile, the United States, the rest of Americas, Asia, Oceania, and Africa. It operates in six segments: BioMar, GPV, HydraSpecma, Borg Automotive, Fibertex Personal Care, and Fibertex Nonwovens. The BioMar segment offers feed products for salmon, trout, shrimp, sea bass, and sea bream in the fish and shrimp farming industries. The GPV segment manufactures electronics, mechanics, cable harnessing, and mechatronics for industrials, building tech, transportation, measurement and control, cleantech, medtech and hightech consumers. The HydraSpecma segment supplies hydraulic and electric solutions and products to the aftermarket and original equipment manufacturers. The Borg Automotive segment remanufactures defective­ parts, such as brake callipers, turbochargers, starters, and alternators for the B2B market. The Fibertex Personal Care segment manufactures spunmelt nonwovens used in diapers, sanitary towels, and incontinence products, as well as printing services on nonwovens for the personal care industry. The Fibertex Nonwovens segment manufactures and sells specialized nonwovens for various industrial applications, including for cars, the construction industry, and filtration solutions; and disposable wipes for the healthcare sector. Aktieselskabet Schouw & Co. was founded in 1878 and is headquartered in Aarhus, Denmark.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Aktieselskabet Schouw & Co reported revenue of kr 34.1B in FY2025 versus kr 24.2B in FY2021, a compound +9.0%/yr. Reported net income was kr 650M in FY2025, compounding −10.4%/yr from FY2021.

Growth Quality 70/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
34.1B DKK
Latest YoY
−1.6%
Avg. growth/yr (3Y)
+1.5%
Avg. growth/yr (5Y)
+9.9%
Avg. growth/yr (25Y)
+11.8%
Revenue +9.0%/yr
FY21 kr 24.2B
FY22 kr 32.6B
FY23 kr 37.2B
FY24 kr 34.7B
FY25 kr 34.1B
Net income −10.4%/yr
FY21 kr 1.0B
FY22 kr 960M
FY23 kr 935M
FY24 kr 950M
FY25 kr 650M

SCHO screens 21% overvalued. Compare with CITIC Limited →

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). "Aktieselskabet Schouw & Co Fair Value". https://www.fairvalue-calculator.com/stock/SCHO

Peer Group

Conglomerates · 370 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 62 · Top 25%
Fair Value upside −21% · Below median
Return on equity (TTM) 6% · Above median
Return on assets 4% · Above median
Net margin (TTM) 2% · Below median
Operating margin (TTM) 4% · Below median
Revenue growth -3% · Below median
Dividend yield (TTM) 2.8% · Above median
Debt / equity 0.37× · Higher than median

Valuation Multiples vs Conglomerates median · lower = cheaper

P/E (TTM) 20.3× · Pricier than median
P/B 1.24× · Pricier than median
P/S (TTM) 0.41× · Cheaper than median
P/FCF 0.9× · Pricier than median
EV/EBITDA 6.6× · Cheaper than median
PEG 3.11× · 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 5 · sector 21
FUTURE 0 · sector 16
PAST 25 · sector 20
HEALTH 82 · sector 88
DIVIDEND 56 · sector 39

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 Conglomerates stocks, each showing price versus our Fair Value estimate (as of Jul 14, 2026).

Stock Price Fair Value vs Fair Value
CITIC Limited 0267 HK$11.28 HK$22.56 +100%
SK Inc 034730 580,000 KRW 497,919 KRW -14%
PT Astra International Tbk, ASII 4,810 IDR 9,620 IDR +100%
The Siam Cement Public Company SCC 254.00 THB 199.40 THB -21%
SRF Limited SRF ₹2,875 ₹1,053 -63%
Empresas Copec S.A COPEC 6,330 CLP 10,879 CLP +72%
Posco International Corporation 047050 50,900 KRW 61,248 KRW +20%
Tube Investments of India Limited TIINDIA ₹2,940 ₹559.30 -81%
Doosan Corporation 000155 464,000 KRW 75,620 KRW -84%
Thermax Limited THERMAX ₹4,809 ₹1,087 -77%

Compare Aktieselskabet Schouw & Co 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 Aktieselskabet Schouw & Co (SCHO) overvalued or undervalued?
As of Jul 14, 2026, our model estimates a fair value of kr 489.26 versus a price of kr 619.00, about −21% (overvalued).
What is the fair value of SCHO?
Our model-based fair value for Aktieselskabet Schouw & Co is kr 489.26 (as of Jul 14, 2026), built from audited fundamentals. The current price is kr 619.00.
What is the quality score of SCHO?
Aktieselskabet Schouw & Co has a Quality Score of 62/100. 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 Aktieselskabet Schouw & Co (SCHO)?
Aktieselskabet Schouw & Co reported trailing-twelve-month revenue of about 33.9B DKK (latest available figure, as of Jul 14, 2026).
What is the net profit margin of SCHO?
The net profit margin of Aktieselskabet Schouw & Co is about 2.1%, meaning it keeps roughly 2.1% of revenue as net income. Based on the latest reported figures.
Does Aktieselskabet Schouw & Co pay a dividend?
Aktieselskabet Schouw & Co currently shows a dividend yield of about 2.57% relative to its recent price (as of Jul 14, 2026).

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 Aktieselskabet Schouw & Co 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.