Last Update 19 Dec 25
SOLAR B: Equity Raise And UBS Stake Will Support Stronger 2025 Earnings
Analysts have modestly raised their price target on Solar by 0.0 dollars, reflecting slightly lower discount rate assumptions while leaving fair value and long term growth and margin forecasts effectively unchanged.
What's in the News
- UBS Group AG acquired and completed the purchase of a 5.07% stake in Solar A/S on December 3, 2025 (M&A Transaction Closings).
- Solar A/S completed a follow on equity offering of 646,000 B shares, raising approximately DKK 123.4 million at DKK 191 per share through a subsequent direct listing (Follow on Equity Offerings).
- Solar A/S filed a follow on equity offering for 646,000 B shares as a subsequent direct listing, expanding its free float (Follow on Equity Offerings).
- Certain B shares of Solar A/S are subject to a 180 day lock up agreement from November 11, 2025 to May 10, 2026, covering the company, board, and executive management (End of Lock Up Period).
- Solar A/S refined its 2025 earnings guidance. The company now expects revenue of approximately DKK 12,000 million, compared with the previous range of DKK 11,750 million to DKK 12,250 million (Corporate Guidance).
Valuation Changes
- Fair Value: unchanged at DKK 220.0 per share, indicating no revision to the central valuation estimate.
- Discount Rate: edged down slightly from 8.67% to 8.65%, implying a marginally lower required return.
- Revenue Growth: effectively unchanged at about 3.17%, signaling no material update to long term top line expectations.
- Net Profit Margin: stable at roughly 2.38%, with no notable change to projected profitability.
- Future P/E: slipped very slightly from 6.16x to 6.16x, reflecting a minimal adjustment to the valuation multiple applied to forward earnings.
Key Takeaways
- Streamlined operations and a focus on higher-margin solution sales are expected to boost profitability and strengthen customer retention.
- Growing demand for renewable energy and favorable policy trends position the company to benefit from structural market growth and emerging opportunities.
- Sustained margin pressures, weak demand, project reliance, and operational inefficiencies threaten Solar's long-term profitability, revenue stability, and ability to drive future growth.
Catalysts
About Solar- Operates as a sourcing and services company in electrical, heating and plumbing, ventilation, and climate and energy solutions in the Danish, Swedish, Norwegian, and Dutch markets.
- Recent restructuring initiatives and cost optimization, including warehouse consolidation and staff reductions, are expected to generate full-year savings of approximately DKK 70 million and raise EBITDA by 0.7% into 2026, which will directly improve future net margins and earnings.
- The projected stabilization and potential uptick in demand as customers normalize inventory levels and as postponed industrial projects resume could drive revenue growth in the medium term, particularly as broader macro uncertainty around tariffs and trade policy subsides.
- Continued growth in the solar park segment, supported by accelerating global decarbonization policies and infrastructure investments, positions Solar to benefit from structural increases in demand for renewable energy solutions, positively impacting future revenue and earnings.
- Expansion of higher-margin solutions sales, including more comprehensive service offerings to existing customers, supports a trend towards improving gross margins and customer retention, strengthening long-term profitability.
- Advancements in the cost-effectiveness of solar technologies and ongoing electrification initiatives are set to expand addressable markets and increase the long-term revenue potential for companies entrenched in solar distribution and project execution.
Solar Future Earnings and Revenue Growth
Assumptions
How have these above catalysts been quantified?- Analysts are assuming Solar's revenue will decrease by 1.0% annually over the next 3 years.
- Analysts assume that profit margins will increase from 0.8% today to 1.4% in 3 years time.
- Analysts expect earnings to reach DKK 181.0 million (and earnings per share of DKK 20.44) by about September 2028, up from DKK 101.0 million today.
- In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 12.2x on those 2028 earnings, down from 15.6x today. This future PE is lower than the current PE for the GB Trade Distributors industry at 13.8x.
- Analysts expect the number of shares outstanding to remain consistent over the next 3 years.
- To value all of this in today's terms, we will use a discount rate of 8.65%, as per the Simply Wall St company report.
Solar Future Earnings Per Share Growth
Risks
What could happen that would invalidate this narrative?- Persistent macroeconomic uncertainty and escalating trade tariffs are causing customers, especially in the Industry segment, to postpone orders and reduce purchasing volumes, pointing to weak demand and revenue headwinds that may continue longer term if global trade tensions persist.
- Intensifying price competition across all market segments and product categories is creating a fierce environment, with pressure on margins likely to erode net earnings, especially if the company struggles to differentiate on value or is outpaced by cost declines in the sector.
- Heavy reliance on large, low-margin projects through Solar Polaris provides temporary growth but dilutes group margins and offers limited operational leverage or recurring earnings, raising concerns about the sustainability of both revenue and profit once project activity subsides.
- The need for repeated restructuring and transition costs highlights underlying inefficiencies and a lack of scale advantages, which-if not resolved-could lead to elevated operating expenses, reduced net margins, and lower long-term earnings growth.
- Absence of significant project pipeline replenishment and limited visibility of new high-margin growth drivers post-current projects introduce volatility into future topline growth, reducing the predictability and resilience of revenues essential for sustained share price appreciation.
Valuation
How have all the factors above been brought together to estimate a fair value?- The analysts have a consensus price target of DKK245.0 for Solar based on their expectations of its future earnings growth, profit margins and other risk factors.
- In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be DKK12.7 billion, earnings will come to DKK181.0 million, and it would be trading on a PE ratio of 12.2x, assuming you use a discount rate of 8.6%.
- Given the current share price of DKK216.0, the analyst price target of DKK245.0 is 11.8% higher.
- We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.
Have other thoughts on Solar?
Create your own narrative on this stock, and estimate its Fair Value using our Valuator tool.
Create NarrativeHow well do narratives help inform your perspective?
Disclaimer
AnalystConsensusTarget is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by AnalystConsensusTarget are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that AnalystConsensusTarget's analysis may not factor in the latest price-sensitive company announcements or qualitative material.

