Alleima AB (publ) (ALLEI) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Alleima AB (publ) stock SEK 70.15, price SEK 90.80, that is 22.7% below the price, quality 58 out of 100. Rating: overvalued. Calculated from audited financials with 24 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 8, 2026.
How to read this chart
50‑month range kr 30.93 – kr 122.40 · fair‑value band kr 50.59 – kr 90.15 · the kr 90.80 price screens above the kr 70.15 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow Alleima AB (publ) in your weekly email
Every Wednesday you see whether Alleima AB (publ) 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.
Alleima AB (publ) manufactures and sells stainless steels, special alloys, medical wires and components, and electric heating systems in Europe, North America, Asia, and internationally. It operates through three divisions: Tube, Kanthal, and Strip.
Show moreShow less
The company offers tubes for extraction and production of oil and gas, advanced stainless steel, umbilical tubes, control lines, corrosion-resistant alloys, and oil country tubular goods; solid and hollow bar, high-pressure and composite tubing, semi-finished ingots and blooms, and billets; hydraulic and instrumentation tubing, heat exchangers tubing, process piping, high-temperature applications, and high-pressure equipment for chemical and petrochemical processes; metallic and ceramic heating elements, and diffusion cassettes; and lithium-ion batteries, ceramics and steels, and various electronic appliances.
It also provides stainless steel for razor blades, knives, cutting tools, compressor valve steel, and heating material; ultra fine wire and wire based components for glucose monitors, pacemakers, neurostimulation, precision strip steel, and small diameter tubing; stainless steel and titan tubes for use in aircraft hydraulic systems and jet engines, as well as gasoline direct injection tubes for cars and trucks; drill steel for hydraulic rock drilling rigs in mines and infrastructure construction works; steam generator tubing; cladding tubes; nuclear tubes and pipes; and tubes for hydrogen applications, concentrated solar power, geothermal energy, bioenergy and biofuels, offshore wind, carbon capture and storage, and coated strip steel for fuel cells and electrolyzers.
The company serves oil and gas, industrial, chemical and petrochemical, industrial heating, medical, transportation, mining and construction, nuclear, and hydrogen and renewable energy industries. The company was founded in 1862 and is headquartered in Sandviken, Sweden.
Stock analysis
Alleima AB (publ) (ALLEI) currently trades at kr 90.80, while our model-based Fair Value estimate is kr 70.15, 23% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of kr 54.40 per share, and 1 of the 24 models we run sit above the kr 90.80 price.
Bear case: the Dividend Discount group reads lowest at kr 23.38, and 23 of the 24 models stay below the price. Data coverage for this calculation is high.
Scenario range: kr 50.59 (bear) to kr 90.15 (bull), the price of kr 90.80 sits above 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 58/100 (solid quality), in the Basic Materials sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Alleima AB (publ) reported revenue of 18.6B SEK in FY2025 versus 13.8B SEK in FY2021, a compound +7.7%/yr. Reported net income was 671M SEK in FY2025, compounding −13.6%/yr from FY2021.
Key figures
Market cap 22.8B SEK (≈ $2.3B) Mid · P/E ratio 22.0 · P/S ratio 1.25 · EPS (TTM) kr 4.12 · Dividend yield 2.8% · Net margin 5.7% · Return on equity 6.1% · Return on assets (EBIT) 7.1% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 37 out of 100 (low confidence).
What moves the price
The share trades about 26% below its 52-week high and 29% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Basic Materials peers we cover trades at −34% fair-value upside, at −23%, ALLEI screens cheaper than that median.
Fair Value models
Bearkr 50.59Fair Value kr 70.15Bullkr 90.15
Price kr 90.80 · Downside -22.7%
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. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (kr 1.39 per share) are deliberately not added.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.
Best data coverage
FCF DCFkr 41.34kr 53.78kr 76.8081
Growth DCFkr 42.74kr 54.74kr 75.1579
Owner Earningskr 32.46kr 41.95kr 59.5277
All 24 models by family
DCF Models
FCF DCFkr 41.34kr 53.78kr 76.8081
Owner Earningskr 32.46kr 41.95kr 59.5277
5Y Revenue Exitkr 37.90kr 52.35kr 73.7273
5Y EBITDA Exitkr 49.10kr 71.53kr 101.7675
5Y P/E Exitkr 36.51kr 49.96kr 66.4071
10Y Revenue Exitkr 38.17kr 49.64kr 62.1768
10Y EBITDA Exitkr 45.63kr 61.45kr 78.8069
10Y P/E Exitkr 38.21kr 48.17kr 57.8365
Earnings-Based
Graham-Doddkr 18.23kr 25.85kr 30.2867
EPVkr 26.81kr 30.33kr 33.3574
Dividend Discount
Gordon GGMkr 19.73kr 21.86kr 24.7169
DDM Multi-Stagekr 19.73kr 24.90kr 31.4167
Multiples
P/E Multiplekr 34.18kr 45.58kr 56.9763
P/S Multiplekr 34.18kr 45.58kr 56.9758
P/B Multiplekr 130.95kr 174.60kr 218.2555
EV/EBITkr 43.05kr 56.29kr 69.5466
EV/EBITDAkr 62.03kr 81.59kr 101.1667
EV/Revenuekr 37.75kr 52.51kr 67.2754
Asset-Based
NCAV (Graham)kr 16.05kr 24.33kr 30.4154
Growth DCF
Growth DCFkr 42.74kr 54.74kr 75.1579
Rev-Margin DCFkr 37.90kr 53.25kr 72.4973
Economic Profit
Residual Incomekr 48.80kr 48.83kr 50.3476
ROIC Compounderkr 26.81kr 30.33kr 33.3572
Growth Earnings
Growth-Adj P/Ekr 24.35kr 34.79kr 45.2367
The fair value above starts from this blend and is adjusted for a cyclical trough year.
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.60/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−5.4%
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.
+0.4%
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.
+6.0%
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.
+2.9%
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
+3.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year+0.2%
Dividend (yield on the price)2.8%
Profit margin 2020 to 2025 ⓘ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.4% → 5%
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far and more than analysts expect.
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).
+14.2%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+4.1%
Yearly sales growth analysts expect, extended to five years.
After inflation (Sweden: IMF forecast 2.0% a year to 2030, 2.9% from 2016 to 2025) that is about +12.0% a year for the price and +2.1% for the forecasts.
News mood ⓘNews mood, the average tone of recent news (16 articles), rated against how stocks are usually covered. 🚀 Hype = unusually upbeat · 🙂 Positive = above average · 😐 Neutral = typical · 🙁 Negative = below average · 😨 Very negative = unusually downbeat. It reflects the tone of coverage, not our valuation.Hype
Recent news coverage is unusually upbeat, far more positive than stocks are typically covered.
AI conclusion: The fully integrated value chain offers an edge in specialized steel quality and sustainability, but commodity exposure leaves returns vulnerable to cyclical steel market swings.
Main risk: Cyclical pressures in the broader steel markets threaten to limit gains from the nuclear tube capacity expansion, hitting overall growth momentum.
Alleima runs a fully integrated value chain from R&D through to finished products, giving it an edge in quality and sustainability for specialized steel applications. Its reopened Tube Mill 2026 adds 60 percent capacity for nuclear steam generator tubes with a filled order book, positioning the business for growth in that sector even as broader steel markets stay uncertain. Will this targeted expansion deliver the sustained momentum needed, or will cyclical pressures limit the upside?
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.Steel · 410 stocks
Beats the industry median on 7/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score58 · Top 25%
Fair Value upside−22.7% · Below median
Profitability
Return on equity (12 months)6.1% · Above median
Return on assets3.0% · Above median
Net margin (12 months)5.7% · Above median
Operating margin (12 months)7.4% · Above median
Growth and dividend
Revenue growth (quarter YoY)0.8% · Below median
Dividend yield (12 months)2.8% · Above median
Balance sheet
Debt / equity0.06× · Below median
Valuation Multiplesvs Steel median · lower = cheaper
P/E (12 months)22.0× · Pricier than median
P/B1.38× · Pricier than median
P/S (12 months)1.25× · Pricier than median
Price / free cash flow (fiscal year)26.5× · 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). "Alleima AB (publ) Fair Value". https://www.fairvalue-calculator.com/stock/ALLEI
Frequently asked questions
Is Alleima AB (publ) (ALLEI) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of kr 70.15 versus a price of kr 90.80, about 23% lower (overvalued).
What is the fair value of ALLEI?
Our model-based fair value for Alleima AB (publ) is kr 70.15 (as of Nov 8, 2026), built from audited fundamentals. The current price: kr 90.80.
What is the quality score of ALLEI?
Alleima AB (publ) has a Quality Score of 58/100. 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 Alleima AB (publ) (ALLEI)?
Our model-based price target is the fair value of kr 70.15 (as of Nov 8, 2026) from 24 valuation models. Cautious scenario kr 50.59, optimistic scenario kr 90.15. It is a calculation from audited fundamentals, not an analyst target.
What is the Alleima AB (publ) stock forecast for 2026?
Our models put fair value at kr 70.15, about 23% lower versus a price of kr 90.80 (overvalued). Cautious scenario kr 50.59, optimistic scenario kr 90.15. The calculation is refreshed regularly with new filings.
What is the revenue of Alleima AB (publ) (ALLEI)?
Alleima AB (publ) reported trailing-twelve-month revenue of about 18.2B SEK (latest available figure, as of Nov 8, 2026).
Does Alleima AB (publ) pay a dividend?
Alleima AB (publ) currently shows a dividend yield of 2.75% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of Alleima AB (publ) (ALLEI) and when is the ex-dividend date?
Alleima AB (publ) pays a dividend of kr 2.50 per share a year, a dividend yield of 2.8%. The last ex-dividend date was Apr 30, 2026. The payout ratio is 60.7% of earnings. Free cash flow covers the dividend 1.37 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into Alleima AB (publ) (ALLEI)?
For today's price to be fair in a discounted-cash-flow model, Alleima AB (publ) would have to grow free cash flow by +14.2 % per year for five years (discount rate 9.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +6.0 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of ALLEI use?
Our models discount Alleima AB (publ) at 9.8 %: a base by market capitalisation (mid), damped by beta 1.11, country premium for Sweden. 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 Alleima AB (publ) that is +14.2 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (9.8 %) and the same formula as our fair value.
How much growth has Alleima AB (publ) (ALLEI) delivered so far?
Over the past 5 years revenue at Alleima AB (publ) grew +6.0 % a year. The price currently implies free-cash-flow growth of +14.2 % 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 Alleima AB (publ) (ALLEI) growing?
The median revenue growth in the sector is +9.8 % a year. That is the yardstick for the growth priced into Alleima AB (publ) (+14.2 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Alleima AB (publ) (ALLEI)?
The free-cash-flow yield on the price is 3.77 %: that much free cash flow Alleima AB (publ) produces per unit of market value. When it exceeds the discount rate of our models (9.8 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Alleima AB (publ) (ALLEI)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Alleima AB (publ) it is kr 70.15 per share (as of Nov 8, 2026), against a price of kr 90.80. It is the blended result of 24 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Alleima AB (publ) stock overvalued or undervalued in 2026?
As of Nov 8, 2026, ALLEI trades above its calculated fair value: price kr 90.80, fair value kr 70.15, a gap of about −23% (overvalued). 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 ALLEI?
No. The price is what the market pays today (kr 90.80); the fair value is what the company's own numbers justify (kr 70.15). For Alleima AB (publ) the two are kr 20.65 per share apart. That gap is exactly why we show both numbers side by side.
How much is Alleima AB (publ) worth?
The market values Alleima AB (publ) at about 22.8B SEK (market capitalisation, as of Nov 8, 2026). Per share that is kr 90.80; our models calculate a fair value of kr 70.15 per share.
What do the bullish and bearish scenarios say about ALLEI?
Our models span a range for Alleima AB (publ): cautious scenario kr 50.59, base kr 70.15, optimistic kr 90.15 per share (as of Nov 8, 2026, price kr 90.80). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of ALLEI?
Alleima AB (publ) trades at a price-to-earnings ratio of 22.0 (as of Nov 8, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of kr 70.15 is built from several models across several years. Other multiples: P/B 1.4, P/S 1.2, EV/EBITDA 9.6.
How solid is the balance sheet of Alleima AB (publ) (ALLEI)?
Balance-sheet figures for Alleima AB (publ) (as of Nov 8, 2026): return on equity 6.1%, debt of 0.06 per unit of equity. They feed the Quality Score of 58/100, which measures business quality independently of the share price.
How far is ALLEI from its 52-week high?
Alleima AB (publ) trades at kr 90.80, about 26% below its 52-week high of kr 122.40 and 29% above the low of kr 70.36 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of kr 70.15 is for.
Which stocks are comparable to Alleima AB (publ)?
From the same area (Basic Materials) we also value Nucor Corporation, ArcelorMittal S.A, Steel Dynamics, Inc, JSW Steel Limited, 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 Alleima AB (publ) stock attractive at the current price?
The data as of Nov 8, 2026: price kr 90.80, calculated fair value kr 70.15 (−23%), Quality Score 58/100, from 24 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 ALLEI calculated?
We run Alleima AB (publ) through 24 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of kr 70.15 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. Alleima AB (publ) itself currently trades above fair value. 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 Alleima AB (publ) (ALLEI)?
The closing price on Nov 6, 2026 was kr 90.80. Our model-based fair value is kr 70.15, about 23% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Alleima AB (publ) right now?
Solid but not exceptional quality (58/100) and above fair value, neither a clear bargain nor a standout compounder. The price sits above our optimistic bull case: the favourable scenario is already priced in. The data supports the verdict: every model runs on fully documented inputs.
Key figures of Alleima AB (publ)
How large is the market capitalisation of Alleima AB (publ) (ALLEI)?
The market capitalisation of Alleima AB (publ) is 22.8B SEK (≈ $2.3B). 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 Alleima AB (publ) (ALLEI)?
The price-to-sales ratio of Alleima AB (publ) is 1.25 (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 Alleima AB (publ) (ALLEI)?
Earnings per share at Alleima AB (publ) are kr 4.12 (price ÷ EPS = P/E 22.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Alleima AB (publ) (ALLEI)?
The dividend yield of Alleima AB (publ) is 2.8% (payout 60.7%). 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 Alleima AB (publ) (ALLEI)?
The net margin of Alleima AB (publ) is 5.7% (last twelve months). 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 Alleima AB (publ) (ALLEI)?
The return on equity (ROE) of Alleima AB (publ) is 6.1% (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 Alleima AB (publ) (ALLEI)?
On an EBIT basis the return on assets of Alleima AB (publ) is 7.1% (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 Alleima AB (publ) (ALLEI)?
The operating margin of Alleima AB (publ) is 7.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Alleima AB (publ) (ALLEI)?
Revenue at Alleima AB (publ) is growing +0.8% versus a year earlier (3y avg +0.4%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Alleima AB (publ) (ALLEI)?
Earnings per share at Alleima AB (publ) are growing +142% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Alleima AB (publ) (ALLEI) hold?
Alleima AB (publ) holds more cash than debt, 831M SEK net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Alleima AB (publ) in the live analysis
One click puts Alleima AB (publ) on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 8, 2026