HusCompagniet Valuation

Q: What is the Fair Price of 0A5T when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

0A5T (DKK57.4) is trading above our estimate of [[fair value]] (DKK4.31)

Is 0A5T undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

3/6

Valuation Score 3/6

Below Fair Value
Significantly Below Fair Value
Price-To-Sales vs Peers
Price-To-Sales vs Industry
Price-To-Sales vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of 0A5T when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 0A5T (DKK57.4) is trading above our estimate of fair value (DKK4.31)

Significantly Below Fair Value: 0A5T is trading above our estimate of fair value.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 0A5T?

Key metric: As 0A5T is barely profitable we use its Price-To-Sales Ratio for relative valuation analysis.

The above table shows the Price to Sales ratio for 0A5T. This is calculated by dividing 0A5T's market cap by their current revenue.
What is 0A5T's PS Ratio?
PS Ratio	0.6x
Sales	DKK 2.16b
Market Cap	DKK 1.20b

0A5T key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	0.7x
Enterprise Value/EBITDA	23.1x
PEG Ratio	2.1x

Price to Sales Ratio vs Peers

How does 0A5T's PS Ratio compare to its peers?

The above table shows the PS ratio for 0A5T vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PS	Estimated Growth	Market Cap
Peer Average	0.8x
SPR Springfield Properties	0.4x	3.7%	UK£106.9m
GLE MJ Gleeson	0.9x	10.7%	UK£300.6m
CRST Crest Nicholson Holdings	0.7x	4.5%	UK£438.6m
BOOT Henry Boot	1.1x	10.7%	UK£312.7m
0A5T HusCompagniet	0.6x	21.4%	DKK 1.2b

Price-To-Sales vs Peers: 0A5T is good value based on its Price-To-Sales Ratio (0.6x) compared to the peer average (0.8x).

Price to Sales Ratio vs Industry

How does 0A5T's PS Ratio compare vs other companies in the GB Consumer Durables Industry?

2 Companies	Price / Sales	Estimated Growth	Market Cap
VCP Victoria	0.05x	1.3%	US$76.12m
NTBR Northern Bear	0.1x	5.8%	US$9.69m

No more companies available in this PS range

2 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Sales vs Industry: 0A5T is good value based on its Price-To-Sales Ratio (0.6x) compared to the UK Consumer Durables industry average (0.7x).

Price to Sales Ratio vs Fair Ratio

What is 0A5T's PS Ratio compared to its Fair PS Ratio? This is the expected PS Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

0A5T PS Ratio vs Fair Ratio.
Fair Ratio
Current PS Ratio	0.6x
Fair PS Ratio	n/a

Price-To-Sales vs Fair Ratio: Insufficient data to calculate 0A5T's Price-To-Sales Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst 0A5T forecast and predictions for the stock price in 12 month’s time.
Date	Share Price	Average 1Y Price Target	Dispersion	High	Low	1Y Actual price	Analysts
Current	DKK 57.40	DKK 75.00 +30.7%	5.4%	DKK 80.00	DKK 70.00	n/a	3
Dec ’25	DKK 58.40	DKK 75.00 +28.4%	5.4%	DKK 80.00	DKK 70.00	n/a	3
Nov ’25	DKK 66.00	DKK 76.33 +15.7%	2.5%	DKK 79.00	DKK 75.00	n/a	3
Oct ’25	n/a	DKK 75.67 0%	3.3%	DKK 79.00	DKK 73.00	n/a	3
Sep ’25	n/a	DKK 68.67 0%	11.0%	DKK 75.00	DKK 58.00	n/a	3
Aug ’25	n/a	DKK 59.50 0%	7.6%	DKK 64.00	DKK 55.00	n/a	2
Jul ’25	DKK 55.80	DKK 59.50 +6.6%	7.6%	DKK 64.00	DKK 55.00	n/a	2
Jun ’25	n/a	DKK 56.50 0%	13.3%	DKK 64.00	DKK 49.00	n/a	2
May ’25	n/a	DKK 56.50 0%	13.3%	DKK 64.00	DKK 49.00	n/a	2
Apr ’25	n/a	DKK 50.50 0%	3.0%	DKK 52.00	DKK 49.00	n/a	2
Mar ’25	DKK 44.60	DKK 49.50 +11.0%	5.1%	DKK 52.00	DKK 47.00	n/a	2
Feb ’25	n/a	DKK 52.00 0%	9.6%	DKK 57.00	DKK 47.00	n/a	2
Jan ’25	n/a	DKK 52.00 0%	9.6%	DKK 57.00	DKK 47.00	n/a	2
Dec ’24	DKK 42.75	DKK 52.00 +21.6%	9.6%	DKK 57.00	DKK 47.00	DKK 58.40	2
Nov ’24	DKK 40.30	DKK 68.00 +68.7%	11.8%	DKK 76.00	DKK 60.00	DKK 66.00	2
Oct ’24	n/a	DKK 78.00 0%	2.6%	DKK 80.00	DKK 76.00	n/a	2
Sep ’24	DKK 56.00	DKK 78.00 +39.3%	2.6%	DKK 80.00	DKK 76.00	n/a	2
Aug ’24	DKK 55.70	DKK 76.50 +37.3%	0.7%	DKK 77.00	DKK 76.00	n/a	2
Jul ’24	DKK 58.40	DKK 76.50 +31.0%	0.7%	DKK 77.00	DKK 76.00	DKK 55.80	2
Jun ’24	DKK 58.70	DKK 71.00 +21.0%	7.0%	DKK 76.00	DKK 66.00	n/a	2
May ’24	DKK 55.40	DKK 55.50 +0.2%	18.9%	DKK 66.00	DKK 45.00	n/a	2
Apr ’24	DKK 45.97	DKK 52.50 +14.2%	14.3%	DKK 60.00	DKK 45.00	n/a	2
Mar ’24	n/a	DKK 50.00 0%	20.0%	DKK 60.00	DKK 40.00	DKK 44.60	2
Feb ’24	n/a	DKK 50.00 0%	20.0%	DKK 60.00	DKK 40.00	n/a	2
Jan ’24	n/a	DKK 42.50 0%	5.9%	DKK 45.00	DKK 40.00	n/a	2
Dec ’23	n/a	DKK 42.50 0%	5.9%	DKK 45.00	DKK 40.00	DKK 42.75	2

Analyst Forecast: Target price is more than 20% higher than the current share price and analysts are within a statistically confident range of agreement.

Discover undervalued companies

Company Analysis and Financial Data Status

Data	Last Updated (UTC time)
Company Analysis	2024/12/18 07:09
End of Day Share Price	2024/12/13 00:00
Earnings	2024/06/30
Annual Earnings	2023/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

Package	Data	Timeframe	Example US Source ^*
Company Financials	10 years	Income statement Cash flow statement Balance sheet	SEC Form 10-K SEC Form 10-Q
Analyst Consensus Estimates	+3 years	Forecast financials Analyst price targets	Analyst Research Reports Blue Matrix
Market Prices	30 years	Stock prices Dividends, Splits and Actions	ICE Market Data SEC Form S-1
Ownership	10 years	Top shareholders Insider trading	SEC Form 4 SEC Form 13D
Management	10 years	Leadership team Board of directors	SEC Form 10-K SEC Form DEF 14A
Key Developments	10 years	Company announcements	SEC Form 8-K

^* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

HusCompagniet A/S is covered by 4 analysts. 3 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

Analyst	Institution
Kristian Tornøe Johansen	Danske Bank
Anders Preetzmann	Danske Bank
Claus Almer Nielsen	Nordea Markets