ISS A/S
About the company
ISS A/S operates as workplace experience and facility management company in the United Kingdom, Ireland, the United States, Canada, Switzerland, Germany, Australia, New Zealand, Türkiye, Spain, Denmark, and internationally. The company offers space office, space plus, and space production; transportation and infrastructure cleaning, food hygiene, and hospitality and cleaning services; and catering, fine dining and event catering; and micro-kitchens and vending services, as well as operates restaurants and pop-ups. It also provides security services comprising front of house, concierge and manned guarding, video surveillance, and technical services. In addition, the company offers support services, which include front desk and reception, meeting and conference management, switchboards and service desk, concierge, mail and courier, document, executive and administrative support, and experience curation and management services. Further, the company provides energy management, asset management, critical environments, and waste management services. Additionally, it designs and delivers workplace strategies and solutions, such as portfolio strategy, curated experience and workplace strategy, workplace and service design, relocation strategy, capital projects, and mental rebuild services. It serves financial and professional services, life science, and technology industries. ISS A/S was founded in 1901 and is headquartered in Søborg, Denmark.
Price within modeled range
5-year outlook: Not shown because confidence is low: Earnings-based DCF is somewhat apart.
Other models: DKK 245.06–348.48 (median 295.12). The recommended value is in line with them.
Why: Free cash flow is positive and in line with earnings, and the dividend is small, so a cash-flow DCF fits best.
The range depends on model assumptions and data; it is not a prediction or investment advice.
After signing in, return here and select “Add to watchlist”. Saving companies requires a verified email address.
Market price within modeled range
Free-cash-flow DCF using TTM through 30 Jun 2026 reported free cash flow, with cash, debt, and shares from the latest report. Base assumptions are 5.89% growth, 2.7% terminal growth, and 10% discount. Low/high cases vary growth by 2 and terminal growth/discount by 1 percentage point; this illustrative range is not a statistical confidence interval or investment advice.
Assumptions: growth 5.89%, discount rate 10%, terminal growth 2.70% (sector defaults). See a worked example.
Blended growth assumption: 5.9% (sector default 6.2%, own revenue history 4.7%, analyst revenue consensus 6.3%).
Analyst consensus expects revenue growth of 6.4% a year; the growth assumption used is 5.9%.
Adjust assumptions
Why this model: Free cash flow is positive and in line with earnings, and the dividend is small, so a cash-flow DCF fits best.
Compare models- Recommended: Free-cash-flow DCF — DKK 351.92 (+18.5%)
-
EPS-based Gordon proxy
— DKK 245.06 (-17.5%)
Not used: Treats all earnings as if paid out and ignores the cash kept for reinvestment, so it overstates value for companies that retain most profit.
-
DCF (trailing free cash flow)
— DKK 351.92 (+18.5%)
Not used: Not chosen: Free-cash-flow DCF ranks ahead of it for this company.
-
FCFF (steady state)
— DKK 295.12 (-0.6%)
Not used: Assumes only the long-run terminal growth rate from today, so it ignores the near-term growth expected.
-
EV/EBITDA (12x)
— DKK 348.48 (+17.3%)
Not used: Used only when free cash flow is far below earnings even after averaging three years; a fixed 12x multiple also ignores sector differences.
-
Fade DCF (10-year growth fade)
— DKK 349.85 (+17.8%)
Not used: An alternative growth path (fading over 10 years) shown for comparison; the automatic choice does not use it.
-
EV/Sales (Rule of 40)
— DKK 1293.01 (+335.4%)
Not used: Used only for technology and communication companies whose cash-flow value is far below the price.
| Bear DKK 236.38 | -25.6% |
| Base DKK 351.92 | 15.6% |
| Bull DKK 557.62 | 46.7% |
Margin = (value − price) / value, so it is measured against the value and reads lower than the upside to value, which is measured against the price. Positive means the price is below that case.
At DKK 297.00 the market implies about this annual free-cash-flow growth for 5 years (terminal 2.7%, discount 10.0%).
Compare: the market implies 2.8% a year, this model assumes 5.9%. The model is more optimistic than the price, which is why it reads as undervalued.
Sensitivity: base value per share
How the Free-cash-flow DCF value changes with growth (rows) and discount rate (columns). Green cells are above the current price.
These are assumption-based scenarios, not a confidence interval. Scroll horizontally to see all discount rates.
| Growth \ Discount | 8.0% | 9.0% | 10.0% | 11.0% | 12.0% |
|---|---|---|---|---|---|
| 1.9% | 424.72 | 341.87 | 281.71 | 236.04 | 200.19 |
| 3.9% | 472.98 | 381.77 | 315.56 | 265.31 | 225.88 |
| 5.9% | 524.91 | 424.67 | 351.92 | 296.74 | 253.45 |
| 7.9% | 580.72 | 470.74 | 390.96 | 330.45 | 283.01 |
| 9.9% | 640.62 | 520.16 | 432.80 | 366.57 | 314.65 |
Track record: see the methodology page for how this model has performed historically, including its limits. Treat it as a screen, not a forecast.
Price history and fair value
5 years price change: +132.16% · DKK 297.00 · Market data through 06 Nov 2026 ; dashed line is today’s model base value (DKK 351.92). The fair value is today’s estimate, not what the model said in the past.
Saved price history is current through 06 Nov 2026; last refreshed 06 Nov 2026 18:33 (20 hours, 48 minutes ago).
08 Nov 2021Range DKK 94.53 – 304.0006 Nov 2026
Latest news
Headlines provided by EODHD. Articles may mention multiple companies and are not investment recommendations.
More detail: quality, peers, price history, dividends and financials
Quality score: 62 / 100
Five equal checks on reported history: profitability, cash generation, revenue growth, balance sheet and margins. It describes business quality, not whether the price is attractive.
| Profitability | 5 of 5 years profitable | 20 / 20 |
| Cash generation | free cash flow positive in 5 of 5 years | 20 / 20 |
| Growth | revenue +4.4% a year | 12 / 20 |
| Balance sheet | net debt 2.7x EBITDA | 10 / 20 |
| Margins | EBITDA margin 7% | 0 / 20 |
Peers in Industrials
Same-sector companies with a valuation, most undervalued first. Compare the margin of safety, yield and quality score side by side.
| Company | Price | Margin of safety | P/E | P/B | Yield | Quality |
|---|---|---|---|---|---|---|
| ISS.CO (this company) | DKK 297.00 | 15.6% | 17.1 | 5.2 | 1.0% | 62 |
| EZJ.L easyJet plc | GBP 6.84 | 74.5% | 10.6 | 1.5 | 1.7% | 78 |
| IAG.L International Consolidated Airlines Group S.A. | GBP 4.34 | 59.2% | 8.0 | 3.4 | 1.8% | 92 |
| TPK.L Travis Perkins plc | GBP 6.56 | 54.6% | – | 0.8 | 2.1% | 46 |
| DFDS.CO DFDS A/S | DKK 152.90 | 47.4% | – | 0.6 | – | 64 |
| WAWI.OL Wallenius Wilhelmsen ASA | NOK 160.10 | 47.1% | 11.3 | 2.0 | 0.3% | 92 |
| SRP.L Serco Group plc | GBP 2.81 | 45.4% | 20.0 | 3.3 | 1.5% | 82 |
| DG.PA VINCI SA | EUR 111.60 | 42.2% | 12.9 | 2.1 | 4.2% | 90 |
| HAFNI.OL Hafnia Limited | NOK 87.45 | 41.9% | 7.1 | 1.8 | 1.3% | 100 |
| Peer median | 10.9 | 1.9 | ||||
Dividends
Paid in the last 12 months: DKK 3.20 per share · yield 1.08% at the current price.
| Year | Dividends per share |
|---|---|
| 2026 (so far) | 3.200 |
| 2025 | 3.100 |
| 2024 | 2.300 |
| 2023 | 2.100 |
Trailing 12-month financials
TTM through 30 Jun 2026 · quarterly EODHD data · data downloaded 07 Nov 2026 11:22
| Revenue | DKK 87,773,000,000 |
|---|---|
| EBITDA | DKK 5,966,000,000 |
| EBIT | DKK 4,278,000,000 |
| Net income | DKK 2,787,000,000 |
| Free cash flow | DKK 4,482,000,000 |
| Capital expenditures | DKK 673,000,000 |
| Debt | DKK 18,632,000,000 |
| Cash | DKK 2,797,000,000 |
| Working capital | DKK -3,263,000,000 |
| Shares outstanding | 160,000,000 |