Wirtek A/S (WIRTEK) fair value: what the stock is really worth
As of Oct 16, 2026: fair value (intrinsic value) of Wirtek A/S stock DKK 3.47, price DKK 3.20, upside +8.4%, quality 48 out of 100. Rating: fairly valued. 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 3.08 – kr 21.05 · fair‑value band kr 2.44 – kr 5.08 · the kr 3.20 price screens below the kr 3.47 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 Wirtek A/S in your weekly email
Every Wednesday you see whether Wirtek 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.
Wirtek A/S, an IT services and solutions, provides software development, testing, and consultancy services in the United States, Denmark, Portugal, the Netherlands, Austria, Romania, and United Kingdom.
Show moreShow less
The company offers software development services, such as product engineering, software engineering, system modernisation, mobile and app development, monitoring and maintenance, quality assurance and testing; device connectivity and control, data collection and storage, analytics and visualisation, automation and event-driven IOT, edge computing, scalable IOT platforms, security for connected systems, software development for embedded systems, and DevOps services; and software testing, hardware testing, cyber security, and quality assurance training services.
It also provides maintenance software for solar PV and EV charging operations; Tenant Consumption Management, Smartplug Energy Optimization, Warehouse Logistics ESG Optimization, and Industrial IoT Cloud services. The company serves energy, connectivity and automation, digital engineering domains.
Wirtek A/S was incorporated in 2001 and is headquartered in Aalborg, Denmark.
Stock analysis
Wirtek A/S (WIRTEK) currently trades at kr 3.20, while our model-based Fair Value estimate is kr 3.47, so the stock looks roughly fairly valued today (gap 7.8%).
Show more
Valuation
Bull case: the Dividend Discount group reads highest at a median of kr 3.98 per share, and 8 of the 11 models we run sit above the kr 3.20 price.
Bear case: the Multiples group reads lowest at kr 0.6800, and 3 of the 11 models stay below the price. Data coverage for this calculation is low.
Scenario range: kr 2.44 (bear) to kr 5.08 (bull), the price of kr 3.20 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 48/100 (below-average quality), in the Technology sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Wirtek A/S reported revenue of 64.3M DKK in FY2025 versus 45.4M DKK in FY2021, a compound +9.1%/yr. Reported net income was −2.7M DKK in FY2025.
Key figures
Market cap 25.4M DKK (≈ $3.8M) Micro · P/E ratio 45.7 · P/S ratio 0.40 · EPS (TTM) kr 0.0700 · Dividend yield 6.6% · Net margin 0.9% · Return on equity 3.9% · Return on assets (EBIT) 11.8%.
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 43% below its 52-week high and 4% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at 41% fair-value upside, at 8%, WIRTEK screens richer than that median.
Fair Value models
Bearkr 2.44Fair Value kr 3.47Bullkr 5.08
Price kr 3.20 · Upside +8.4%
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 10 months old). Earnings retained since then (kr 0.0560 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.70/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−10.5%
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.
−1.0%
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.
+18.4%
Start year 2020 (pandemic). Over 10 years: +18.4% a year
Revenue growth 20 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.
+6.2%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘ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.
11.1% (2020) → −2.4% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
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).
+14.0%
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 +11.7% 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.Information Technology Services · 465 stocks
Beats the industry median on 5/13 measures
Overall it trails its industry peers.
Valuation
Quality Score48 · Below median
Fair Value upside+8.4% · Above median
Profitability
Return on equity (12 months)3.9% · Below median
Return on assets−8.1% · Bottom 25%
Net margin (12 months)0.9% · Below median
Operating margin (12 months)4.2% · Below median
Growth and dividend
Revenue growth (quarter YoY)−2.2% · Below median
Dividend yield (12 months)6.6% · Top 25%
Valuation Multiplesvs Information Technology Services 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). "Wirtek A/S Fair Value". https://www.fairvalue-calculator.com/stock/WIRTEK
Frequently asked questions
Is Wirtek A/S (WIRTEK) overvalued or undervalued?
As of Oct 3, 2026, our model estimates a fair value of kr 3.47 versus a price of kr 3.20, about +8% upside (fairly valued).
What is the fair value of WIRTEK?
Our model-based fair value for Wirtek A/S is kr 3.47 (as of Oct 3, 2026), built from audited fundamentals. The current price: kr 3.20.
What is the quality score of WIRTEK?
Wirtek A/S has a Quality Score of 48/100. 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 Wirtek A/S (WIRTEK)?
Our model-based price target is the fair value of kr 3.47 (as of Oct 3, 2026) from 11 valuation models. Cautious scenario kr 2.44, optimistic scenario kr 5.08. It is a calculation from audited fundamentals, not an analyst target.
What is the Wirtek A/S stock forecast for 2026?
Our models put fair value at kr 3.47, about +8% upside versus a price of kr 3.20 (fairly valued). Cautious scenario kr 2.44, optimistic scenario kr 5.08. The calculation is refreshed regularly with new filings.
What is the revenue of Wirtek A/S (WIRTEK)?
Wirtek A/S reported trailing-twelve-month revenue of about 64.0M DKK (latest available figure, as of Oct 3, 2026).
Does Wirtek A/S pay a dividend?
Wirtek A/S currently shows a dividend yield of 6.56% relative to its recent price (as of Oct 3, 2026).
What growth is priced into Wirtek A/S (WIRTEK)?
For today's price to be fair in a discounted-cash-flow model, Wirtek A/S would have to grow free cash flow by +14.0 % per year for five years (discount rate 8.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +18.4 % per year. As of Oct 3, 2026.
What discount rate (WACC) does the fair value of WIRTEK use?
Our models discount Wirtek A/S at 8.3 %: a base by market capitalisation (nano), damped by beta 0.48, 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 Wirtek A/S that is +14.0 % per year a year over ten years, using the same discount rate (8.3 %) and the same formula as our fair value.
How much growth has Wirtek A/S (WIRTEK) delivered so far?
Over the past 5 years revenue at Wirtek A/S grew +18.4 % a year. The price currently implies +14.0 % 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 Wirtek A/S (WIRTEK) growing?
The median revenue growth in the sector is +10.7 % a year. That is the yardstick for the growth priced into Wirtek A/S (+14.0 % 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 Wirtek A/S (WIRTEK)?
The free-cash-flow yield on the price is 4.20 %: that much free cash flow Wirtek A/S produces per unit of market value. When it exceeds the discount rate of our models (8.3 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Wirtek A/S (WIRTEK)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Wirtek A/S it is kr 3.47 per share (as of Oct 3, 2026), against a price of kr 3.20. It is the blended result of 11 valuation models (cash flow, earnings, asset, dividend).
Is Wirtek A/S stock overvalued or undervalued in 2026?
As of Oct 3, 2026, WIRTEK trades below its calculated fair value: price kr 3.20, fair value kr 3.47, a gap of about +8% (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 WIRTEK?
No. The price is what the market pays today (kr 3.20); the fair value is what the company's own numbers justify (kr 3.47). For Wirtek A/S the two are kr 0.2700 per share apart. That gap is exactly why we show both numbers side by side.
How much is Wirtek A/S worth?
The market values Wirtek A/S at about 25.4M DKK (market capitalisation, as of Oct 3, 2026). Per share that is kr 3.20; our models calculate a fair value of kr 3.47 per share.
What do the bullish and bearish scenarios say about WIRTEK?
Our models span a range for Wirtek A/S: cautious scenario kr 2.44, base kr 3.47, optimistic kr 5.08 per share (as of Oct 3, 2026, price kr 3.20). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of WIRTEK?
Wirtek A/S trades at a price-to-earnings ratio of 45.7 (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 3.47 is built from several models across several years. Other multiples: P/B 1.8, P/S 0.4, EV/EBITDA 6.6.
How solid is the balance sheet of Wirtek A/S (WIRTEK)?
Balance-sheet figures for Wirtek A/S (as of Oct 3, 2026): return on equity 3.9%. They feed the Quality Score of 48/100, which measures business quality independently of the share price.
How far is WIRTEK from its 52-week high?
Wirtek A/S trades at kr 3.20, about 43% below its 52-week high of kr 5.60 and 4% above the low of kr 3.08 (as of Oct 16, 2026). Distance from the high says nothing about value: that is what the fair value of kr 3.47 is for.
Which stocks are comparable to Wirtek A/S?
From the same area (Technology) we also value International Business Machines Corporation, Accenture plc, Tata Consultancy Services Limited, Infosys Limited, 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 Wirtek A/S stock attractive at the current price?
The data as of Oct 3, 2026: price kr 3.20, calculated fair value kr 3.47 (+8%), Quality Score 48/100, from 11 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 WIRTEK calculated?
We run Wirtek A/S through 11 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 3.47, 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 13.8 % above its aggregate fair value. Wirtek A/S currently trades 8 % 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 Wirtek A/S (WIRTEK)?
The closing price on Oct 16, 2026 was kr 3.20. Our model-based fair value is kr 3.47, about +8% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Wirtek A/S 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 2.44 to kr 5.08) leaves room in how you read the outcome. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Where does the earnings growth of Wirtek A/S (WIRTEK) come from?
Earnings per share at Wirtek A/S grew +17.7 % a year from 2014 to 2025. Broken into its drivers: revenue per share +20.6 %, EBIT margin +1.9 %, tax rate −2.1 %, residual (interest, one-offs) −2.2 %. 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 Wirtek A/S
How large is the market capitalisation of Wirtek A/S (WIRTEK)?
The market capitalisation of Wirtek A/S is 25.4M DKK (≈ $3.8M). 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 Wirtek A/S (WIRTEK)?
The price-to-sales ratio of Wirtek A/S is 0.40 (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 Wirtek A/S (WIRTEK)?
Earnings per share at Wirtek A/S are kr 0.0700 (price ÷ EPS = P/E 45.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Wirtek A/S (WIRTEK)?
The dividend yield of Wirtek A/S is 6.6%. 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 Wirtek A/S (WIRTEK)?
The net margin of Wirtek A/S is 0.9% (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 Wirtek A/S (WIRTEK)?
The return on equity (ROE) of Wirtek A/S is 3.9% (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 Wirtek A/S (WIRTEK)?
On an EBIT basis the return on assets of Wirtek A/S is 11.8% (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 Wirtek A/S (WIRTEK)?
The operating margin of Wirtek A/S is 4.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Wirtek A/S (WIRTEK)?
Revenue at Wirtek A/S is growing −2.2% versus a year earlier (3y avg −1.0%). 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 Wirtek A/S (WIRTEK)?
Earnings per share at Wirtek A/S are growing −22.8% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Wirtek A/S (WIRTEK) carry?
The net debt of Wirtek A/S is 8.3M DKK (fiscal year 2025, ≈ 7.9 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 Wirtek A/S in the live analysis
One click puts Wirtek A/S on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 28,000+ stock screener.
Thin data
Oct 3, 2026