DonkeyRepublic Holding AS (FRA:6UJ) Beneish M-Score: -3.41 (As of Jun. 28, 2026)


FRA:6UJ DonkeyRepublic Holding AS FRA:6UJ
42 GF Score
Price €1.01
GF Value €0.87
Valuation Modestly Overvalued
! 5 Warning Signs
View Full Analysis

What is DonkeyRepublic Holding AS Beneish M-Score?

DonkeyRepublic Holding AS FRA:6UJ -0.98% 42 Beneish M-Score is -3.41 as of Jun. 28, 2026. GuruFocus rates FRA:6UJ with a GF Score™ of 42/100 and a GF Value™ of €0.87 (Modestly Overvalued). The stock has 5 warning signs investors should review. Among 1,020 Business Services companies, DonkeyRepublic Holding AS ranks better than 90.1% on this metric.

The zones of discrimination for M-Score is as such:

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator.
An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Good Sign:

Beneish M-Score -3.41 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for DonkeyRepublic Holding AS's Beneish M-Score or its related term are showing as below:

FRA:6UJ' s Beneish M-Score Range Over the Past 10 Years
Min: -3.41   Med: -3.11   Max: -1.25
Current: -3.41

During the past 8 years, the highest Beneish M-Score of DonkeyRepublic Holding AS was -1.25. The lowest was -3.41. And the median was -3.11.


DonkeyRepublic Holding AS Beneish M-Score Historical Data

* Premium members only.

The historical data trend for DonkeyRepublic Holding AS's Beneish M-Score can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

DonkeyRepublic Holding AS Beneish M-Score Chart

DonkeyRepublic Holding AS Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial -1.25 -2.76 -3.37 -3.28 -3.41

DonkeyRepublic Holding AS Semi-Annual Data
Dec18 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24 Jun25 Dec25
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -3.37 0.00 -3.28 0.00 -3.41

FRA:6UJ vs URI, SUNB, AER: Beneish M-Score Comparison

For the Rental & Leasing Services subindustry, DonkeyRepublic Holding AS's Beneish M-Score, along with its competitors' market caps and Beneish M-Score data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


DonkeyRepublic Holding AS Beneish M-Score vs Business Services Industry

For the Business Services industry and Industrials sector, DonkeyRepublic Holding AS's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where DonkeyRepublic Holding AS's Beneish M-Score falls into.


FRA:6UJ
42GF Score
DonkeyRepublic Holding AS FRA:6UJ
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

DonkeyRepublic Holding AS Beneish M-Score Calculation

The M-score was created by Professor Messod Beneish. Instead of measuring the bankruptcy risk (Altman Z-Score) or business trend (Piotroski F-Score), M-score can be used to detect the risk of earnings manipulation. This is the original research paper on M-score.

The M-Score Variables:

The M-score of DonkeyRepublic Holding AS for today is based on a combination of the following eight different indices:

M=-4.84+0.92 * DSRI+0.528 * GMI+0.404 * AQI+0.892 * SGI+0.115 * DEPI
=-4.84+0.92 * 0.8123+0.528 * 0.9751+0.404 * 1.3292+0.892 * 1.1399+0.115 * 1.088
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.209868-0.327 * 1.0843
=-3.41

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

This Year (Dec25) TTM:Last Year (Dec24) TTM:
Total Receivables was €1.53 Mil.
Revenue was €22.41 Mil.
Gross Profit was €15.80 Mil.
Total Current Assets was €6.18 Mil.
Total Assets was €23.83 Mil.
Property, Plant and Equipment(Net PPE) was €13.65 Mil.
Depreciation, Depletion and Amortization(DDA) was €2.65 Mil.
Selling, General, & Admin. Expense(SGA) was €0.00 Mil.
Total Current Liabilities was €6.82 Mil.
Long-Term Debt & Capital Lease Obligation was €6.09 Mil.
Net Income was €-1.47 Mil.
Gross Profit was €0.00 Mil.
Cash Flow from Operations was €3.53 Mil.
Total Receivables was €1.65 Mil.
Revenue was €19.66 Mil.
Gross Profit was €13.52 Mil.
Total Current Assets was €7.03 Mil.
Total Assets was €22.79 Mil.
Property, Plant and Equipment(Net PPE) was €12.88 Mil.
Depreciation, Depletion and Amortization(DDA) was €2.77 Mil.
Selling, General, & Admin. Expense(SGA) was €0.00 Mil.
Total Current Liabilities was €7.08 Mil.
Long-Term Debt & Capital Lease Obligation was €4.30 Mil.




1. DSRI = Days Sales in Receivables Index

Measured as the ratio of Revenue in Total Receivables in year t to year t-1.

A large increase in DSR could be indicative of revenue inflation.

DSRI=(Receivables_t / Revenue_t) / (Receivables_t-1 / Revenue_t-1)
=(1.525 / 22.411) / (1.647 / 19.66)
=0.068047 / 0.083774
=0.8123

2. GMI = Gross Margin Index

Measured as the ratio of gross margin in year t-1 to gross margin in year t.

Gross margin has deteriorated when this index is above 1. A firm with poorer prospects is more likely to manipulate earnings.

GMI=GrossMargin_t-1 / GrossMargin_t
=(GrossProfit_t-1 / Revenue_t-1) / (GrossProfit_t / Revenue_t)
=(13.519 / 19.66) / (15.804 / 22.411)
=0.68764 / 0.705189
=0.9751

3. AQI = Asset Quality Index

AQI is the ratio of asset quality in year t to year t-1.

Asset quality is measured as the ratio of non-current assets other than Property, Plant and Equipment to Total Assets.

AQI=(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t) / (1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)
=(1 - (6.18 + 13.649) / 23.834) / (1 - (7.026 + 12.883) / 22.79)
=0.168037 / 0.126415
=1.3292

4. SGI = Sales Growth Index

Ratio of Revenue in year t to sales in year t-1.

Sales growth is not itself a measure of manipulation. However, growth companies are likely to find themselves under pressure to manipulate in order to keep up appearances.

SGI=Sales_t / Sales_t-1
=Revenue_t / Revenue_t-1
=22.411 / 19.66
=1.1399

5. DEPI = Depreciation Index

Measured as the ratio of the rate of Depreciation, Depletion and Amortization in year t-1 to the corresponding rate in year t.

DEPI greater than 1 indicates that assets are being depreciated at a slower rate. This suggests that the firm might be revising useful asset life assumptions upwards, or adopting a new method that is income friendly.

DEPI=(Depreciation_t-1 / (Depreciaton_t-1 + PPE_t-1)) / (Depreciation_t / (Depreciaton_t + PPE_t))
=(2.772 / (2.772 + 12.883)) / (2.653 / (2.653 + 13.649))
=0.177068 / 0.162741
=1.088

Note: If the Depreciation, Depletion and Amortization data is not available, we assume that the depreciation rate is constant and set the Depreciation Index to 1.

6. SGAI = Sales, General and Administrative expenses Index

The ratio of Selling, General, & Admin. Expense(SGA) to Sales in year t relative to year t-1.

SGA expenses index > 1 means that the company is becoming less efficient in generate sales.

SGAI=(SGA_t / Sales_t) / (SGA_t-1 /Sales_t-1)
=(0 / 22.411) / (0 / 19.66)
=0 / 0
=1

7. LVGI = Leverage Index

The ratio of total debt to Total Assets in year t relative to yeat t-1.

An LVGI > 1 indicates an increase in leverage

LVGI=((LTD_t + CurrentLiabilities_t) / TotalAssets_t) / ((LTD_t-1 + CurrentLiabilities_t-1) / TotalAssets_t-1)
=((6.088 + 6.816) / 23.834) / ((4.301 + 7.078) / 22.79)
=0.541411 / 0.499298
=1.0843

8. TATA = Total Accruals to Total Assets

Total accruals calculated as the change in working capital accounts other than cash less depreciation.

TATA=(IncomefromContinuingOperations_t - CashFlowsfromOperations_t) / TotalAssets_t
=(NetIncome_t - NonOperatingIncome_t - CashFlowsfromOperations_t) / TotalAssets_t
=(-1.474 - 0 - 3.528) / 23.834
=-0.209868

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator. An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

DonkeyRepublic Holding AS has a M-score of -3.41 suggests that the company is unlikely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of -3.41 mean?
DonkeyRepublic Holding AS (FRA:6UJ) has a Beneish M-Score of -3.41 as of Jun. 28, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on DonkeyRepublic Holding AS and its competitors. According to the industry distribution chart, DonkeyRepublic Holding AS ranks #101 out of 1020 companies in the Business Services industry, placing it in the top 9.9%.
Is DonkeyRepublic Holding AS's Beneish M-Score too high?
DonkeyRepublic Holding AS's current Beneish M-Score is -3.41. Based on the distribution chart, DonkeyRepublic Holding AS ranks #101 out of 1020 companies in the Business Services industry, which is in the top quartile — a strong position relative to peers. Overall, DonkeyRepublic Holding AS has a GF Score™ of 42/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does DonkeyRepublic Holding AS's Beneish M-Score compare to URI and SUNB?
According to the Business Services industry distribution chart, DonkeyRepublic Holding AS ranks #101 out of 1020 companies for Beneish M-Score. This places DonkeyRepublic Holding AS in the top 10% of its industry — outperforming the majority of peers. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Beneish M-Score for a Business Services company?
A good Beneish M-Score depends on the Business Services industry context. However, Beneish M-Score should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Beneish M-Score mean?
A high Beneish M-Score can signal that a stock is expensive relative to its fundamentals. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on DonkeyRepublic Holding AS and its competitors. DonkeyRepublic Holding AS's current Beneish M-Score is -3.41. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is DonkeyRepublic Holding AS stock overvalued right now?
Based on GuruFocus' analysis, DonkeyRepublic Holding AS (FRA:6UJ) is currently considered Modestly Overvalued. The stock's GF Value™ is €0.87, compared to a current price of €1.01 — trading 16.1% above its estimated fair value. The current Beneish M-Score is -3.41. DonkeyRepublic Holding AS's overall GF Score™ is 42/100 with 5 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Beneish M-Score calculated?
Beneish M-Score is calculated from a company's financial statements. For DonkeyRepublic Holding AS (FRA:6UJ), the current Beneish M-Score is -3.41 as of Jun. 28, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is DonkeyRepublic Holding AS (FRA:6UJ) Overvalued in 2026?

Based on GuruFocus' analysis, DonkeyRepublic Holding AS stock appears to be overvalued. The current stock price of €1.01 is trading 16.1% above its estimated GF Value™ of €0.87. GuruFocus considers DonkeyRepublic Holding AS to be Modestly Overvalued.

Key valuation signals for FRA:6UJ:

  • Beneish M-Score: -3.41
  • GF Value™: €0.87 vs. price of €1.01 (16.1% above fair value)
  • GF Score™: 42/100 with 5 warning signs

No single metric tells the full story. See the FRA:6UJ stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


DonkeyRepublic Holding AS Business Description

Other Exchanges DONKEY:Denmark
Address Skelbaekgade 4, Trappe B, 4. sal, Kobenhavn V, Copenhagen, DNK, 1717
DonkeyRepublic Holding AS is a data-driven technology company facilitating bike sharing and is able to provide cities and citizens with a reliable bike-sharing service. It offers its customers a one-stop shop for bike-sharing, including bike-sharing software, pedal bikes, and e-bikes with related hardware, operations, and support services.
42GF Score

Get the complete analysis for FRA:6UJ

Beneish M-Score is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

€1.01
Price
€0.87
GF Value