Subscribe

DonkeyRepublic Holding A/S (DONKEY.CO)

DKK8.25 +0.00 (+0.00%)
DK CPH Industrials Rental & Leasing Services
Address Skelbækgade 4, trappe B, 4. sal. 1717
Copenhagen, DK
CEO Thor Moger Pedersen
IPO 2021-05-25
ISIN DK0061540770

Explore sections of this company profile

Description

Headquartered in Copenhagen, Denmark, DonkeyRepublic Holding A/S is a technology enterprise, founded in 2014, that harnesses data to deliver bike-sharing services throughout Europe. The company specializes in creating the digital platform required for renting bicycles, offering both conventional pedal bikes and electric bicycles.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
DKK8.25 +0.00 (+0.00%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
43.8K
Beta
0.13
Float Shares
8.58M
Free Float %
32.0%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.64% -1.88% +9.03% +1.95% +57.00% +36.52% +15.44% +46.73% -41.85% -32.79% -32.79%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
8.25
DCF (Unlevered) 20.37 +146.9%
DCF (Levered) 11.84 +43.5%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM)
Rating 2026-05 Change
Strong Buy 0 0
Buy 0 -1
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.43
Safe zone
Piotroski F-Score
3 / 9
Average
MOAT Score
1 / 10
No MOAT
Composite Rating
C+
Overall Score
2 / 5
Medium
DCF Score
4 / 5
High
ROE Score
1 / 5
Low
ROA Score
1 / 5
Low
D/E Score
2 / 5
Medium
P/E Score
1 / 5
Low
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Rental & Leasing Services: +9.0%
    +13.1% Q4'25: +100.5% (vs Q3'24)
  • EPS growth Rental & Leasing Services: +26.5%
    +0.0% Q4'25: -7.2% (vs Q3'24)
  • FCF margin FCF growth · Rental & Leasing Services: +45.1%
    -1.3% Q4'25: +2.0% (vs Q3'24)
  • EBIT margin Rental & Leasing Services: +16.5%
    +2.8% Q4'25: +5.3% (vs Q3'24)
  • ROIC Rental & Leasing Services: +5.7%
    +3.7% Q4'25: +14.1% (vs Q3'24)
  • Share dilution Rental & Leasing Services: +0.0%
    +13.7% Q4'25: +12.7% (vs Q3'24)
  • Debt / EBITDA Net debt/EBITDA · Rental & Leasing Services: 2.72×
    4.05× Q4'25: 0.88× (vs Q3'24)
Valuation Multiples From To
DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.12) × ERP
WACC = 75% × Ke + 25% × Kd (11.0%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 20.37 Current price: 8.25
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2025
actual
Dec 2026
2 Rev. Ana.
1 EPS Ana.
Dec 2027
2 Rev. Ana.
2 EPS Ana.
Dec 2028
2 Rev. Ana.
2 EPS Ana.
Revenue
165.87M
est: 175.20M (-5.3%)
191.00M
191.00M – 191.00M
+9.0% YoY
244.00M
244.00M – 244.00M
+27.7% YoY
288.00M
288.00M – 288.00M
+18.0% YoY
EBITDA
17.30M
est: 89.89M (-80.8%)
98.00M
98.00M – 98.00M
+9.0% YoY
125.19M
125.19M – 125.19M
+27.7% YoY
147.76M
147.76M – 147.76M
+18.0% YoY
EBIT
4.60M
est: 91.63M (-95.0%)
99.90M
99.90M – 99.90M
+9.0% YoY
127.62M
127.62M – 127.62M
+27.7% YoY
150.63M
150.63M – 150.63M
+18.0% YoY
Net Income
-11.01M
est: -11.01M (0.0%)
-803.5K
-803.5K – -803.5K
+92.7% YoY
12.32M
12.32M – 12.32M
+1,633.3% YoY
20.36M
20.36M – 20.36M
+65.2% YoY
SGA
31.74M
est: 37.40M (-15.1%)
40.77M
40.77M – 40.77M
+9.0% YoY
52.09M
52.09M – 52.09M
+27.7% YoY
61.48M
61.48M – 61.48M
+18.0% YoY
EPS
-0.41
est: -0.41 (+0.3%)
-0.03
-0.03 – -0.03
+92.7% YoY
0.46
0.46 – 0.46
+1,633.3% YoY
0.76
0.76 – 0.76
+65.2% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 C+ 2/5 4/5 1/5 1/5 2/5 1/5 3/5
2026-05-28 C+ 2/5 4/5 1/5 1/5 2/5 1/5 3/5
2026-05-27 C+ 2/5 4/5 1/5 1/5 2/5 1/5 3/5
2026-05-26 C+ 2/5 4/5 1/5 1/5 2/5 1/5 3/5
2026-05-22 C+ 2/5 4/5 1/5 1/5 2/5 1/5 3/5
2026-05-21 C+ 2/5 4/5 1/5 1/5 2/5 1/5 3/5
2026-05-20 C+ 2/5 4/5 1/5 1/5 2/5 1/5 3/5
2026-05-19 C 2/5 4/5 1/5 1/5 1/5 1/5 3/5
2026-05-18 C 2/5 4/5 1/5 1/5 1/5 1/5 3/5
2026-05-13 C 2/5 4/5 1/5 1/5 1/5 1/5 3/5
2026-05-12 C 2/5 4/5 1/5 1/5 1/5 1/5 3/5
2026-05-11 C 2/5 4/5 1/5 1/5 1/5 1/5 3/5
2026-05-08 C 2/5 4/5 1/5 1/5 1/5 1/5 3/5
2026-05-07 C 2/5 4/5 1/5 1/5 1/5 1/5 3/5
2026-05-06 C 2/5 4/5 1/5 1/5 1/5 1/5 3/5
2026-05-05 C 2/5 4/5 1/5 1/5 1/5 1/5 3/5
2026-05-04 C 2/5 4/5 1/5 1/5 1/5 1/5 3/5
2026-04-30 C 2/5 4/5 1/5 1/5 1/5 1/5 3/5
2026-04-29 C 2/5 4/5 1/5 1/5 1/5 1/5 3/5
2026-04-28 C 2/5 4/5 1/5 1/5 1/5 1/5 3/5
2026-04-27 C 2/5 4/5 1/5 1/5 1/5 1/5 3/5
2026-04-24 C 2/5 4/5 1/5 1/5 1/5 1/5 3/5
2026-04-23 C 2/5 4/5 1/5 1/5 1/5 1/5 3/5
2026-04-22 C 2/5 4/5 1/5 1/5 1/5 1/5 3/5
2026-04-21 C 2/5 4/5 1/5 1/5 1/5 1/5 3/5
2026-04-20 C 2/5 4/5 1/5 1/5 1/5 1/5 3/5
2026-04-17 C 2/5 4/5 1/5 1/5 1/5 1/5 3/5
2026-04-16 C 2/5 4/5 1/5 1/5 1/5 1/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
33.83M
OE per share TTM
1.37
Owner's Yield
15.38%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
79.8%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
28.2K
Shares Outstanding
26.78M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Carmen Hasenknopf Chief Experience Officer female
Erdem Ovacik Co-Founder & Executive Board Member male
Signe Storgaard Sorensen COO & Member of Executive Board female
Taco van der Steen Head of Sales male
Thor Moger Pedersen CEO & Member of Executive Board male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend history

Earnings history

Earnings reports

Stock splits