DSV Valuation
Is 0JN9 undervalued compared to its fair value, analyst forecasts and its price relative to the market?
Valuation Score
2/6Valuation Score 2/6
Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast
Share Price vs Fair Value
What is the Fair Price of 0JN9 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.
Below Fair Value: 0JN9 (DKK1485) is trading below our estimate of fair value (DKK2119.08)
Significantly Below Fair Value: 0JN9 is trading below fair value by more than 20%.
Key Valuation Metric
Which metric is best to use when looking at relative valuation for 0JN9?
Key metric: As 0JN9 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.
| What is 0JN9's PE Ratio? | |
|---|---|
| PE Ratio | 32.2x |
| Earnings | DKK 10.81b |
| Market Cap | DKK 348.34b |
| Key Statistics | |
|---|---|
| Enterprise Value/Revenue | 2.4x |
| Enterprise Value/EBITDA | 22x |
| PEG Ratio | 3.2x |
Price to Earnings Ratio vs Peers
How does 0JN9's PE Ratio compare to its peers?
| Company | Forward PE | Estimated Growth | Market Cap |
|---|---|---|---|
| Peer Average | 26.3x | ||
IDS International Distribution Services | 61.1x | 45.3% | UK£3.3b |
DX. DX (Group) | 13.5x | 6.7% | UK£306.8m |
DHL Deutsche Post | 12.8x | 9.0% | €41.2b |
FDX FedEx | 17.8x | 10.8% | US$71.9b |
0JN9 DSV | 32.2x | 10.0% | DKK 348.3b |
Price-To-Earnings vs Peers: 0JN9 is expensive based on its Price-To-Earnings Ratio (32.2x) compared to the peer average (26.3x).
Price to Earnings Ratio vs Industry
How does 0JN9's PE Ratio compare vs other companies in the European Logistics Industry?
| 0 Companies | Price / Earnings | Estimated Growth | Market Cap |
|---|---|---|---|
| 0 Companies | Estimated Growth | Market Cap |
|---|
Price-To-Earnings vs Industry: 0JN9 is expensive based on its Price-To-Earnings Ratio (32.2x) compared to the European Logistics industry average (13.9x).
Price to Earnings Ratio vs Fair Ratio
What is 0JN9's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.
| Fair Ratio | |
|---|---|
| Current PE Ratio | 32.2x |
| Fair PE Ratio | 19.7x |
Price-To-Earnings vs Fair Ratio: 0JN9 is expensive based on its Price-To-Earnings Ratio (32.2x) compared to the estimated Fair Price-To-Earnings Ratio (19.7x).
Analyst Price Targets
What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?
| Date | Share Price | Average 1Y Price Target | Dispersion | High | Low | 1Y Actual price | Analysts |
|---|---|---|---|---|---|---|---|
| Current | DKK 1,477.94 | DKK 1,683.21 +13.9% | 12.1% | DKK 2,000.00 | DKK 1,120.00 | n/a | 14 |
| Nov ’25 | DKK 1,516.72 | DKK 1,631.07 +7.5% | 15.3% | DKK 2,000.00 | DKK 1,100.00 | n/a | 14 |
| Oct ’25 | DKK 1,376.94 | DKK 1,568.18 +13.9% | 13.3% | DKK 1,900.00 | DKK 1,120.00 | n/a | 11 |
| Sep ’25 | DKK 1,226.06 | DKK 1,440.31 +17.5% | 10.7% | DKK 1,670.00 | DKK 1,100.00 | n/a | 16 |
| Aug ’25 | DKK 1,260.56 | DKK 1,431.94 +13.6% | 10.7% | DKK 1,640.00 | DKK 1,100.00 | n/a | 16 |
| Jul ’25 | DKK 1,133.73 | DKK 1,404.13 +23.8% | 12.4% | DKK 1,652.00 | DKK 1,040.00 | n/a | 16 |
| Jun ’25 | DKK 1,054.00 | DKK 1,405.75 +33.4% | 12.7% | DKK 1,690.00 | DKK 1,040.00 | n/a | 16 |
| May ’25 | DKK 991.33 | DKK 1,409.50 +42.2% | 12.4% | DKK 1,690.00 | DKK 1,080.00 | n/a | 16 |
| Apr ’25 | DKK 1,119.48 | DKK 1,443.24 +28.9% | 12.3% | DKK 1,690.00 | DKK 1,080.00 | n/a | 17 |
| Mar ’25 | DKK 1,102.36 | DKK 1,458.82 +32.3% | 11.4% | DKK 1,690.00 | DKK 1,120.00 | n/a | 17 |
| Feb ’25 | DKK 1,262.71 | DKK 1,451.41 +14.9% | 11.5% | DKK 1,674.00 | DKK 1,120.00 | n/a | 17 |
| Jan ’25 | DKK 1,184.87 | DKK 1,417.00 +19.6% | 13.3% | DKK 1,674.00 | DKK 1,060.00 | n/a | 17 |
| Dec ’24 | DKK 1,051.66 | DKK 1,399.65 +33.1% | 13.3% | DKK 1,674.00 | DKK 1,060.00 | n/a | 17 |
| Nov ’24 | DKK 1,057.34 | DKK 1,407.06 +33.1% | 14.1% | DKK 1,800.00 | DKK 1,060.00 | DKK 1,516.72 | 17 |
| Oct ’24 | DKK 1,318.74 | DKK 1,485.53 +12.6% | 12.6% | DKK 1,800.00 | DKK 1,100.00 | DKK 1,376.94 | 17 |
| Sep ’24 | DKK 1,314.87 | DKK 1,489.65 +13.3% | 12.4% | DKK 1,800.00 | DKK 1,100.00 | DKK 1,226.06 | 17 |
| Aug ’24 | DKK 1,350.50 | DKK 1,475.82 +9.3% | 12.2% | DKK 1,670.00 | DKK 1,040.00 | DKK 1,260.56 | 17 |
| Jul ’24 | DKK 1,432.86 | DKK 1,414.12 -1.3% | 11.7% | DKK 1,625.00 | DKK 1,040.00 | DKK 1,133.73 | 17 |
| Jun ’24 | DKK 1,345.22 | DKK 1,413.75 +5.1% | 11.8% | DKK 1,625.00 | DKK 1,040.00 | DKK 1,054.00 | 16 |
| May ’24 | DKK 1,262.93 | DKK 1,400.94 +10.9% | 11.7% | DKK 1,650.00 | DKK 1,040.00 | DKK 991.33 | 16 |
| Apr ’24 | DKK 1,326.50 | DKK 1,383.44 +4.3% | 11.9% | DKK 1,650.00 | DKK 1,040.00 | DKK 1,119.48 | 16 |
| Mar ’24 | DKK 1,295.24 | DKK 1,375.94 +6.2% | 10.7% | DKK 1,520.00 | DKK 1,040.00 | DKK 1,102.36 | 16 |
| Feb ’24 | DKK 1,151.00 | DKK 1,335.63 +16.0% | 14.2% | DKK 1,800.00 | DKK 1,040.00 | DKK 1,262.71 | 16 |
| Jan ’24 | DKK 1,107.50 | DKK 1,367.81 +23.5% | 14.9% | DKK 1,800.00 | DKK 1,040.00 | DKK 1,184.87 | 16 |
| Dec ’23 | DKK 1,119.50 | DKK 1,362.75 +21.7% | 14.9% | DKK 1,800.00 | DKK 1,040.00 | DKK 1,051.66 | 16 |
| Nov ’23 | DKK 1,024.25 | DKK 1,379.00 +34.6% | 13.5% | DKK 1,800.00 | DKK 1,100.00 | DKK 1,057.34 | 16 |
Analyst Forecast: Target price is less than 20% higher than the current share price.