Brøndbyernes IF Fodbold A/S (BIF.CO) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

-449.9%

-DKK 1.00

vs DKK 0.29 price

Levered DCF

-DKK 2.20

After debt service

Piotroski score

4 / 9

Average

Altman Z-score

0.05

Distress zone

Rating

B-

Overall 2 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
P/E	18.68×	-2.74×	-2.91×	-22.05×	2.75×	-6.6×	-1.26×	-4.44×
P/B	1.12×	1.81×	1.97×	1.15×	0.98×	1.09×	2.5×	1.55×
P/S	1.12×	1.35×	0.91×	1.18×	0.81×	1.51×	0.83×	1.17×
EV / EBITDA	47.16×	-12.09×	19.76×	6.02×	1.36×	12.68×	-7.73×	5.31×
Gross margin	48.9%	71.7%	73.4%	72.5%	78.3%	75.2%	74.4%	74.5%
Operating margin	-25.9%	-57.7%	-31.6%	-37.7%	5.6%	-75.6%	-25.0%	38.7%
Net margin	5.3%	-50.0%	-30.5%	-5.4%	28.8%	-22.8%	-44.9%	-27.0%
Current ratio	2.21×	2.24×	1.16×	0.74×	1.53×	0.74×	0.14×	0.32×
Debt / equity	0.4×	0.88×	1.01×	0.01×	0×	0.01×	1.74×	0.2×
Interest coverage	0×	-11.29×	-7.76×	-125.51×	33.11×	-59.02×	-10.83×	76.52×
Dividend yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Payout ratio	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
Return on equity	5.3%	-67.1%	-66.0%	-5.2%	34.8%	-16.6%	-135.9%	-35.6%
Return on invested capital	-16.6%	-38.3%	-32.3%	-31.8%	4.1%	-50.7%	-26.3%	-203.7%
Return on assets	2.8%	-27.0%	-24.4%	-3.4%	24.0%	-10.1%	-32.4%	-19.1%
Free cash flow yield	-19.0%	0.0%	-84.2%	-38.9%	2.5%	-13.6%	-48.3%	-36.0%
Earnings yield	4.8%	-37.1%	-33.6%	-4.5%	35.5%	-15.2%	-54.5%	-23.0%
Enterprise value	DKK 355.3M	DKK 383.4M	DKK 420.6M	DKK 231.8M	DKK 167.8M	DKK 149M	DKK 240.7M	DKK 241.8M
Net debt / EBITDA	6.44×	-0.98×	5.19×	-0.77×	-0.54×	-1.84×	-3.09×	0.59×
Cash conversion cycle (days)	-8	-105	-13	-236	-88	-111	-279	0