Administer Oyj (ADMIN) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Administer Oyj stock €2.90, price €2.24, upside +29.5%, quality 55 out of 100. Rating: undervalued. Calculated from audited financials with 10 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 7, 2026.
How to read this chart
59‑month range €1.90 – €4.53 · fair‑value band €1.92 – €4.39 · the €2.24 price screens below the €2.90 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow Administer in your weekly email
Every Wednesday you see whether Administer is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Administer Oyj provides human resources and financial services in Finland and internationally.
Show moreShow less
It offers Sarastia, a product for financial and payroll services, and software solutions for municipalities and cities; Silta for HR services and payroll administration; econia, a product for financial and HR administration; Administer for financial management and payroll administration; and emcee, a software that connects people and business processes.
The company also provides work permits, payroll, employee services, establishment services, grey economy prevention, taxation, and accounting services. It serves small and medium-sized enterprises, large companies, municipalities, and other public sectors.
Administer Oyj was founded in 1985 and is headquartered in Helsinki, Finland.
Stock analysis
Administer Oyj (ADMIN) currently trades at €2.24, while our model-based Fair Value estimate is €2.90, implying the stock looks roughly 23% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of €2.76 per share, and 6 of the 10 models we run sit above the €2.24 price.
Bear case: the Growth DCF group reads lowest at €2.53, and 4 of the 10 models stay below the price. Data coverage for this calculation is medium.
Scenario range: €1.92 (bear) to €4.39 (bull), the price of €2.24 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 55/100 (solid quality), in the Industrials sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Administer Oyj reported revenue of €73.3M in FY2025 versus €41.9M in FY2021, a compound +15.0%/yr. Reported net income was −€1.6M in FY2025.
Key figures
Market cap €37.7M Micro · P/S ratio 0.38 · EPS (TTM) €−0.2600 · Dividend yield 2.2% · Net margin −2.2% · Return on equity −13.8% · Return on assets (EBIT) −1.5% (5-year average) · Operating margin 5.4%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 22 out of 100 (low confidence).
What moves the price
The share trades about 8% below its 52-week high and 18% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −7% fair-value upside, at 29%, ADMIN screens cheaper than that median.
Fair Value models
Bear€1.92Fair Value €2.90Bull€4.39
Price €2.24 · Upside +29.5%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.49/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−1.9%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+11.6%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+10.9%
Start year 2020 (pandemic)
Revenue growth 6 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+8.4%
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.
6.6% (2020) → −0.4% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+5.2%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (euro area: IMF forecast 2.2% a year to 2030, 2.6% from 2016 to 2025) that is about +2.9% a year for the price.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Consulting Services · 74 stocks
Beats the industry median on 5/11 measures
A mixed picture versus its industry peers.
Valuation
Quality Score55 · Below median
Fair Value upside+29.5% · Above median
Profitability
Return on assets−3.2% · Bottom 25%
Net margin (12 months)−2.2% · Bottom 25%
Operating margin (12 months)5.4% · Below median
Growth and dividend
Revenue growth (quarter YoY)84.7% · Top 25%
Dividend yield (12 months)2.2% · Below median
Balance sheet
Debt / equity0.18× · Below median
Valuation Multiplesvs Consulting Services median · lower = cheaper
P/B1.55× · book value is mostly goodwill ⓘGoodwill and other intangible assets are larger than the equity. The book value mainly reflects prices paid for past acquisitions, so we do not rank this P/B against the peer group.
P/S (12 months)0.38× · Cheapest 25%
Price / free cash flow (fiscal year)15.2× · Pricier than median
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Administer Oyj Fair Value". https://www.fairvalue-calculator.com/stock/ADMIN
Frequently asked questions
Is Administer Oyj (ADMIN) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of €2.90 versus a price of €2.24, about +29% upside (undervalued).
What is the fair value of ADMIN?
Our model-based fair value for Administer Oyj is €2.90 (as of Nov 7, 2026), built from audited fundamentals. The current price: €2.24.
What is the quality score of ADMIN?
Administer Oyj has a Quality Score of 55/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Administer Oyj (ADMIN)?
Our model-based price target is the fair value of €2.90 (as of Nov 7, 2026) from 10 valuation models. Cautious scenario €1.92, optimistic scenario €4.39. It is a calculation from audited fundamentals, not an analyst target.
What is the Administer Oyj stock forecast for 2026?
Our models put fair value at €2.90, about +29% upside versus a price of €2.24 (undervalued). Cautious scenario €1.92, optimistic scenario €4.39. The calculation is refreshed regularly with new filings.
What is the revenue of Administer Oyj (ADMIN)?
Administer Oyj reported trailing-twelve-month revenue of about €98.7M (latest available figure, as of Nov 7, 2026).
Does Administer Oyj pay a dividend?
Administer Oyj currently shows a dividend yield of 2.23% relative to its recent price (as of Nov 7, 2026).
How much is the dividend of Administer Oyj (ADMIN) and when is the ex-dividend date?
Administer Oyj pays a dividend of €0.05 per share a year, a dividend yield of 2.2%. The last ex-dividend date was Apr 23, 2026. Free cash flow covers the dividend 2.96 times. Our assessment: Cash covered. The dividend is fully funded by free cash flow. The payout ratio on earnings is not available for this company.
What growth is priced into Administer Oyj (ADMIN)?
For today's price to be fair in a discounted-cash-flow model, Administer Oyj would have to grow free cash flow by +5.2 % per year for five years (discount rate 9.4 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +10.9 % per year. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of ADMIN use?
Our models discount Administer Oyj at 9.4 %: a base by market capitalisation (nano), damped by beta 0.80, country premium for Finland. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Administer Oyj that is +5.2 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (9.4 %) and the same formula as our fair value.
How much growth has Administer Oyj (ADMIN) delivered so far?
Over the past 5 years revenue at Administer Oyj grew +10.9 % a year. The price currently implies free-cash-flow growth of +5.2 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Administer Oyj (ADMIN) growing?
The median revenue growth in the sector is +7.8 % a year. That is the yardstick for the growth priced into Administer Oyj (+5.2 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Administer Oyj (ADMIN)?
The free-cash-flow yield on the price is 7.44 %: that much free cash flow Administer Oyj produces per unit of market value. When it exceeds the discount rate of our models (9.4 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Administer Oyj (ADMIN)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Administer Oyj it is €2.90 per share (as of Nov 7, 2026), against a price of €2.24. It is the blended result of 10 valuation models in 3 families (DCF Models, Multiples, Growth DCF).
Is Administer Oyj stock overvalued or undervalued in 2026?
As of Nov 7, 2026, ADMIN trades below its calculated fair value: price €2.24, fair value €2.90, a gap of about +29% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of ADMIN?
No. The price is what the market pays today (€2.24); the fair value is what the company's own numbers justify (€2.90). For Administer Oyj the two are €0.6600 per share apart. That gap is exactly why we show both numbers side by side.
How much is Administer Oyj worth?
The market values Administer Oyj at about €37.7M (market capitalisation, as of Nov 7, 2026). Per share that is €2.24; our models calculate a fair value of €2.90 per share.
What do the bullish and bearish scenarios say about ADMIN?
Our models span a range for Administer Oyj: cautious scenario €1.92, base €2.90, optimistic €4.39 per share (as of Nov 7, 2026, price €2.24). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Administer Oyj (ADMIN)?
Balance-sheet figures for Administer Oyj (as of Nov 7, 2026): return on equity −13.8%, debt of 0.18 per unit of equity. They feed the Quality Score of 55/100, which measures business quality independently of the share price.
How far is ADMIN from its 52-week high?
Administer Oyj trades at €2.24, about 8% below its 52-week high of €2.45 and 18% above the low of €1.90 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of €2.90 is for.
Which stocks are comparable to Administer Oyj?
From the same area (Industrials) we also value Verisk Analytics, Inc, SGS SA, Equifax Inc, Bureau Veritas SA, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Administer Oyj stock attractive at the current price?
The data as of Nov 7, 2026: price €2.24, calculated fair value €2.90 (+29%), Quality Score 55/100, from 10 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of ADMIN calculated?
We run Administer Oyj through 10 models from 3 families: DCF Models, Multiples, Growth DCF. Every model gets the same audited fundamentals; the fair value of €2.90 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. Administer Oyj currently trades 23% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Administer Oyj (ADMIN)?
The closing price on Nov 6, 2026 was €2.24. Our model-based fair value is €2.90, about +29% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Administer Oyj right now?
Solid quality (55/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (€1.92 to €4.39) leaves room in how you read the outcome.
Key figures of Administer Oyj
How large is the market capitalisation of Administer Oyj (ADMIN)?
The market capitalisation of Administer Oyj is €37.7M. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Administer Oyj (ADMIN)?
The price-to-sales ratio of Administer Oyj is 0.38 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Administer Oyj (ADMIN)?
Earnings per share at Administer Oyj are €−0.2600. Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Administer Oyj (ADMIN)?
The dividend yield of Administer Oyj is 2.2%. Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Administer Oyj (ADMIN)?
The net margin of Administer Oyj is −2.2% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Administer Oyj (ADMIN)?
The return on equity (ROE) of Administer Oyj is −13.8% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Administer Oyj (ADMIN)?
On an EBIT basis the return on assets of Administer Oyj is −1.5% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Administer Oyj (ADMIN)?
The operating margin of Administer Oyj is 5.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Administer Oyj (ADMIN)?
Revenue at Administer Oyj is growing +84.7% versus a year earlier (3y avg +11.6%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How much net debt does Administer Oyj (ADMIN) carry?
The net debt of Administer Oyj is €7.7M (fiscal year 2025, ≈ 3.1 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Administer Oyj in the live analysis
One click puts Administer Oyj on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 7, 2026