Schouw & Co. (SCHO) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of Schouw & Co. DKK 825, price DKK 805, upside +2.5%, quality 62 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Schouw & Co. 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 freePro now: $1 first month
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 Sep 24, 2026.
How to read this chart
60‑month range kr 392.47 – kr 810.00 · fair‑value band kr 453.29 – kr 1,126 · the kr 805.00 price screens below the kr 825.09 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. Dashed = 300-day average. As of Sep 24, 2026.
Follow Schouw & Co. in your weekly email
Every Wednesday you see whether Schouw & Co. 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.
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.
Show more
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.
Stock analysis
Schouw & Co. (SCHO) currently trades at kr 805.00, while our model-based Fair Value estimate is kr 825.09, implying the stock looks roughly 2.4% fairly valued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of kr 1,237 per share, and 6 of the 13 models we run sit above the kr 805.00 price.
Bear case: the Dividend Discount group reads lowest at kr 262.30, and 7 of the 13 models stay below the price. Evidence for this calculation is high.
Scenario range: kr 453.29 (bear) to kr 1,126 (bull), the price of kr 805.00 sits inside 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 62/100 (solid quality), in the Industrials sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Schouw & Co. reported revenue of 34.1B DKK in FY2025 versus 24.2B DKK in FY2021, a compound +9.0%/yr. Reported net income was 650M DKK in FY2025, compounding −10.4%/yr from FY2021.
Key figures
Market cap 18.5B DKK (≈ $2.8B) · P/E ratio 26.3 · P/S ratio 0.50 · EPS (TTM) kr 30.62 · Dividend yield 2.1% · Net margin 1.9% · Return on equity 6.3% · Return on assets (EBIT) 5.8%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 47 out of 100 (low confidence).
What moves the price
The share trades about 1% below its 52-week high and 44% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Industrials peers we cover trades at 15% fair-value upside, at 3%, SCHO screens richer than that median.
Fair Value models
Bear kr 453.29Fair Value kr 825.09Bull kr 1,126
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then (kr 9.97 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.Evidence ⓘEvidence = 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.70/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−1.6%
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.
+1.5%
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.
+9.9%
Start year 2020 (pandemic). Over 10 years: +10.5% a year
Revenue growth 25 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.
+11.8%
’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.
−3.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year−5.8%
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.−6% vs 0%, 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.7% → 4%
Start year 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).
−6.5%
Yearly growth needed for the next five years to justify today's price.
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 −8.4% 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.Conglomerates · 380 stocks
Beats the industry median on 7/15 measures
A mixed picture versus its industry peers.
Valuation
Quality Score62 · Top 25%
Fair Value upside+3% · Above median
Profitability
Return on equity (TTM)6% · Above median
Return on assets4% · Above median
Net margin (TTM)2% · Below median
Operating margin (TTM)4% · Below median
Growth and dividend
Revenue growth−3% · Below median
Dividend yield (TTM)2.1% · Above median
Balance sheet
Debt / equity0.37× · Above median
Valuation Multiplesvs Conglomerates 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.
As of Sep 24, 2026, our model estimates a fair value of kr 825.09 versus a price of kr 805.00, about +3% upside (fairly valued).
What is the fair value of SCHO?
Our model-based fair value for Schouw & Co. is kr 825.09 (as of Sep 24, 2026), built from audited fundamentals. The current price: kr 805.00.
What is the quality score of SCHO?
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 price target for Schouw & Co. (SCHO)?
Our model-based price target is the fair value of kr 825.09 (as of Sep 24, 2026) from 13 valuation models. Cautious scenario kr 453.29, optimistic scenario kr 1,126. It is a calculation from audited fundamentals, not an analyst target.
What is the Schouw & Co. stock forecast for 2026?
Our models put fair value at kr 825.09, about +3% upside versus a price of kr 805.00 (fairly valued). Cautious scenario kr 453.29, optimistic scenario kr 1,126. The calculation is refreshed regularly with new filings.
What is the revenue of Schouw & Co. (SCHO)?
Schouw & Co. reported trailing-twelve-month revenue of about 33.9B DKK (latest available figure, as of Sep 24, 2026).
Does Schouw & Co. pay a dividend?
Schouw & Co. currently shows a dividend yield of about 2.11% relative to its recent price (as of Sep 24, 2026).
What growth is priced into Schouw & Co. (SCHO)?
For today's price to be fair in a discounted-cash-flow model, Schouw & Co. would have to grow free cash flow by -6.5 % per year for five years (discount rate 8.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +9.9 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of SCHO use?
Our models discount Schouw & Co. at 8.6 %: a base by market capitalisation (large), damped by beta 0.83, 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 Schouw & Co. that is -6.5 % per year a year over ten years, using the same discount rate (8.6 %) and the same formula as our fair value.
How much growth has Schouw & Co. (SCHO) delivered so far?
Over the past 5 years revenue at Schouw & Co. grew +9.9 % a year. The price currently implies -6.5 % 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 Schouw & Co. (SCHO) growing?
The median revenue growth in the sector is +2.7 % a year. That is the yardstick for the growth priced into Schouw & Co. (-6.5 % 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 Schouw & Co. (SCHO)?
The free-cash-flow yield on the price is 12.70 %: that much free cash flow Schouw & Co. produces per unit of market value. When it exceeds the discount rate of our models (8.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Schouw & Co. (SCHO)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Schouw & Co. it is kr 825.09 per share (as of Sep 24, 2026), against a price of kr 805.00. It is the blended result of 13 valuation models (cash flow, earnings, asset, dividend).
Is Schouw & Co. stock overvalued or undervalued in 2026?
As of Sep 24, 2026, SCHO trades below its calculated fair value: price kr 805.00, fair value kr 825.09, a gap of about +3% (fairly valued). 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 SCHO?
No. The price is what the market pays today (kr 805.00); the fair value is what the company's own numbers justify (kr 825.09). For Schouw & Co. the two are kr 20.09 per share apart. That gap is exactly why we show both numbers side by side.
How much is Schouw & Co. worth?
The market values Schouw & Co. at about 18.5B DKK (market capitalisation, as of Sep 24, 2026). Per share that is kr 805.00; our models calculate a fair value of kr 825.09 per share.
What do the bullish and bearish scenarios say about SCHO?
Our models span a range for Schouw & Co.: cautious scenario kr 453.29, base kr 825.09, optimistic kr 1,126 per share (as of Sep 24, 2026, price kr 805.00). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of SCHO?
Schouw & Co. trades at a price-to-earnings ratio of 26.3 (as of Sep 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of kr 825.09 is built from several models across several years. Other multiples: PEG 3.1, P/B 1.6, P/S 0.5, EV/EBITDA 8.2.
What is the PEG ratio of SCHO?
The PEG ratio of Schouw & Co. is 3.11 (P/E divided by earnings growth, as of Sep 24, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of Schouw & Co. (SCHO)?
Balance-sheet figures for Schouw & Co. (as of Sep 24, 2026): return on equity 6.3%, debt of 0.37 per unit of equity. They feed the Quality Score of 62/100, which measures business quality independently of the share price.
How far is SCHO from its 52-week high?
Schouw & Co. trades at kr 805.00, about 1% below its 52-week high of kr 810.00 and 44% above the low of kr 557.27 (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of kr 825.09 is for.
Which stocks are comparable to Schouw & Co.?
From the same area (Industrials) we also value 3M Company, Honeywell International Inc, CITIC Limited, Poste Italiane S.p.A, 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 Schouw & Co. stock attractive at the current price?
The data as of Sep 24, 2026: price kr 805.00, calculated fair value kr 825.09 (+3%), Quality Score 62/100, from 13 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 SCHO calculated?
We run Schouw & Co. through 13 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 825.09, 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 14.1 % above its aggregate fair value. Schouw & Co. currently trades 3 % 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 Schouw & Co. (SCHO)?
The closing price on Sep 23, 2026 was kr 805.00. Our model-based fair value is kr 825.09, about +3% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Schouw & Co. right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. A fairly wide model range (kr 453.29 to kr 1,126) leaves room in how you read the outcome.
Where does the earnings growth of Schouw & Co. (SCHO) come from?
Earnings per share at Schouw & Co. grew +0.8 % a year from 2014 to 2025. Broken into its drivers: revenue per share +12.1 %, EBIT margin −5.9 %, tax rate −1.5 %, residual (interest, one-offs) −3.1 %. 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 Schouw & Co.
How large is the market capitalisation of Schouw & Co. (SCHO)?
The market capitalisation of Schouw & Co. is 18.5B DKK (≈ $2.8B). 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 Schouw & Co. (SCHO)?
The price-to-sales ratio of Schouw & Co. is 0.50 (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 Schouw & Co. (SCHO)?
Earnings per share at Schouw & Co. are kr 30.62 (price ÷ EPS = P/E 26.3). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Schouw & Co. (SCHO)?
The dividend yield of Schouw & Co. is 2.1% (payout 55.5%). 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 Schouw & Co. (SCHO)?
The net margin of Schouw & Co. is 1.9% (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 Schouw & Co. (SCHO)?
The return on equity (ROE) of Schouw & Co. is 6.3% (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 Schouw & Co. (SCHO)?
On an EBIT basis the return on assets of Schouw & Co. is 5.8% (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 Schouw & Co. (SCHO)?
The operating margin of Schouw & Co. is 3.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Schouw & Co. (SCHO)?
Revenue at Schouw & Co. is growing −2.9% versus a year earlier (3y avg +1.5%). 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 Schouw & Co. (SCHO)?
Earnings per share at Schouw & Co. are growing +46.2% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Schouw & Co. (SCHO) carry?
The net debt of Schouw & Co. is 4.7B DKK (fiscal year 2025, ≈ 2.0 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 Schouw & Co. in the live analysis
One click puts Schouw & Co. 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.
