Freetrailer Group AS (XSAT:FREETR) Beneish M-Score: -3.69 (As of Jul. 01, 2026)


XSAT:FREETR Freetrailer Group AS XSAT:FREETR
69 GF Score
Price kr55.50
GF Value kr73.67
Valuation Modestly Undervalued
View Full Analysis

What is Freetrailer Group AS Beneish M-Score?

Freetrailer Group AS XSAT:FREETR +1.09% 69 Beneish M-Score is -3.69 as of Jul. 01, 2026. GuruFocus rates XSAT:FREETR with a GF Score™ of 69/100 and a GF Value™ of kr73.67 (Modestly Undervalued). Among 1,021 Business Services companies, Freetrailer Group AS ranks better than 92.56% 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 -3.69 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XSAT:FREETR' s Beneish M-Score Range Over the Past 10 Years
Min: -3.93   Med: -2.49   Max: -1.35
Current: -3.69

During the past 8 years, the highest Beneish M-Score of Freetrailer Group AS was -1.35. The lowest was -3.93. And the median was -2.49.


Freetrailer Group AS Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Freetrailer Group 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.

Freetrailer Group AS Beneish M-Score Chart

Freetrailer Group AS Annual Data
Trend Jun17 Jun18 Jun19 Jun20 Jun21 Jun22 Jun23 Jun24
Beneish M-Score
Get a 7-Day Free Trial -3.14 -1.36 -2.55 -2.82 -3.69

Freetrailer Group AS Quarterly Data
Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 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 Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 0.00 0.00 -2.77 0.00 0.00

XSAT:FREETR vs URI, SUNB, AER: Beneish M-Score Comparison

For the Rental & Leasing Services subindustry, Freetrailer Group 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.


Freetrailer Group AS Beneish M-Score vs Business Services Industry

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

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


XSAT:FREETR
69GF Score
Freetrailer Group AS XSAT:FREETR
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Freetrailer Group 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 Freetrailer Group 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 * 0.6774+0.528 * 0.9171+0.404 * 0.6208+0.892 * 1.4109+0.115 * 0.6774
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.220498-0.327 * 1.035
=-3.69

* 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 (Jun24) TTM:Last Year (Jun23) TTM:
Total Receivables was kr11.1 Mil.
Revenue was kr106.0 Mil.
Gross Profit was kr53.6 Mil.
Total Current Assets was kr47.1 Mil.
Total Assets was kr65.4 Mil.
Property, Plant and Equipment(Net PPE) was kr15.7 Mil.
Depreciation, Depletion and Amortization(DDA) was kr3.7 Mil.
Selling, General, & Admin. Expense(SGA) was kr0.0 Mil.
Total Current Liabilities was kr22.3 Mil.
Long-Term Debt & Capital Lease Obligation was kr0.0 Mil.
Net Income was kr12.0 Mil.
Gross Profit was kr0.0 Mil.
Cash Flow from Operations was kr26.4 Mil.
Total Receivables was kr11.6 Mil.
Revenue was kr75.1 Mil.
Gross Profit was kr34.9 Mil.
Total Current Assets was kr29.8 Mil.
Total Assets was kr45.7 Mil.
Property, Plant and Equipment(Net PPE) was kr13.0 Mil.
Depreciation, Depletion and Amortization(DDA) was kr1.9 Mil.
Selling, General, & Admin. Expense(SGA) was kr0.0 Mil.
Total Current Liabilities was kr15.1 Mil.
Long-Term Debt & Capital Lease Obligation was kr0.0 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)
=(11.131 / 105.965) / (11.647 / 75.105)
=0.105044 / 0.155076
=0.6774

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)
=(34.853 / 75.105) / (53.621 / 105.965)
=0.464057 / 0.506026
=0.9171

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 - (47.112 + 15.655) / 65.42) / (1 - (29.774 + 12.952) / 45.712)
=0.040553 / 0.065322
=0.6208

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
=105.965 / 75.105
=1.4109

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))
=(1.947 / (1.947 + 12.952)) / (3.742 / (3.742 + 15.655))
=0.13068 / 0.192916
=0.6774

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 / 105.965) / (0 / 75.105)
=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)
=((0 + 22.309) / 65.42) / ((0 + 15.061) / 45.712)
=0.341012 / 0.329476
=1.035

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
=(11.957 - 0 - 26.382) / 65.42
=-0.220498

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.

Freetrailer Group AS has a M-score of -3.69 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 -3.69 mean?
Freetrailer Group AS (XSAT:FREETR) has a Beneish M-Score of -3.69 as of Jul. 01, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Freetrailer Group AS and its competitors. According to the industry distribution chart, Freetrailer Group AS ranks #76 out of 1021 companies in the Business Services industry, placing it in the top 7.4%.
Is Freetrailer Group AS's Beneish M-Score too high?
Freetrailer Group AS's current Beneish M-Score is -3.69. Based on the distribution chart, Freetrailer Group AS ranks #76 out of 1021 companies in the Business Services industry, which is in the top quartile — a strong position relative to peers. Overall, Freetrailer Group AS has a GF Score™ of 69/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Freetrailer Group AS's Beneish M-Score compare to URI and SUNB?
According to the Business Services industry distribution chart, Freetrailer Group AS ranks #76 out of 1021 companies for Beneish M-Score. This places Freetrailer Group AS in the top 7% 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 Freetrailer Group AS and its competitors. Freetrailer Group AS's current Beneish M-Score is -3.69. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Freetrailer Group AS stock overvalued right now?
Based on GuruFocus' analysis, Freetrailer Group AS (XSAT:FREETR) is currently considered Modestly Undervalued. The stock's GF Value™ is kr73.67, compared to a current price of kr55.50 — trading 24.7% below its estimated fair value. The current Beneish M-Score is -3.69. Freetrailer Group AS's overall GF Score™ is 69/100. 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 Freetrailer Group AS (XSAT:FREETR), the current Beneish M-Score is -3.69 as of Jul. 01, 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 Freetrailer Group AS (XSAT:FREETR) Overvalued in 2026?

Based on GuruFocus' analysis, Freetrailer Group AS stock appears to be undervalued. The current stock price of kr55.50 is trading 24.7% below its estimated GF Value™ of kr73.67. GuruFocus considers Freetrailer Group AS to be Modestly Undervalued.

Key valuation signals for XSAT:FREETR:

  • Beneish M-Score: -3.69
  • GF Value™: kr73.67 vs. price of kr55.50 (24.7% below fair value)
  • GF Score™: 69/100

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


Freetrailer Group AS Business Description

Other Exchanges R0C:Germany
Address Dampfaergevej 10, 5th Floor, Copenhagen, DNK, 2100
Freetrailer Group AS is a Danish technology company providing trailer reservation and borrowing services for free through a sharing economy IT platform. It offers self-service solution via the Freetrailer app and electronic lock, enabling its partners and their customers enjoy maximum flexibility. The group operates as a sharing platform providing rental services for Trio Cargo eBikes, Open trailers, Closed trailers, 2-axle open trailers, Open trailer with cage, and other trypes of trailers across various locations in Denmark, Sweden, Norway, Germany and the Netherlands.
69GF Score

Get the complete analysis for XSAT:FREETR

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

kr55.50
Price
kr73.67
GF Value