COOR Service Management AB (COOR) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of COOR Service Management AB stock SEK 48.18, price SEK 48.94, that is 1.6% below the price, quality 60 out of 100. Rating: fairly valued. 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 7, 2026.
How to read this chart
60‑month range kr 27.28 – kr 69.50 · fair‑value band kr 36.14 – kr 60.23 · the kr 48.94 price screens above the kr 48.18 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow COOR Service Management in your weekly email
Every Wednesday you see whether COOR Service Management 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.
Coor Service Management Holding AB provides facility management services in Sweden, Denmark, Norway, and Finland. The company offers property and cleaning services, food and beverage services, workplace design, office and conference services, outdoor environment services, and security services.
Show moreShow less
It also provides SmartClimate for indoor climate; SmartLaundry, which filters microplastics when washing; SmartEnergy for energy efficiency; SmartDrone for property inspections; SmartLighting to reduce energy use; and Carbon Insight, a tool for an overview of how emissions are distributed.
The company was founded in 1998 and is headquartered in Solna, Sweden.
Stock analysis
COOR Service Management AB (COOR) currently trades at kr 48.94, while our model-based Fair Value estimate is kr 48.18, so the stock looks roughly fairly valued today (gap 1.6%).
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of kr 79.53 per share, and 12 of the 24 models we run sit above the kr 48.94 price.
Bear case: the Earnings-Based group reads lowest at kr 15.93, and 12 of the 24 models stay below the price. Data coverage for this calculation is high.
Scenario range: kr 36.14 (bear) to kr 60.23 (bull), the price of kr 48.94 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 60/100 (solid quality), in the Industrials sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
COOR Service Management AB reported revenue of 12.5B SEK in FY2025 versus 10.1B SEK in FY2021, a compound +5.4%/yr. Reported net income was 218M SEK in FY2025, compounding −4.8%/yr from FY2021.
Key figures
Market cap 4.6B SEK (≈ $470M) Small · P/E ratio 17.8 · P/S ratio 0.38 · EPS (TTM) kr 2.75 · Dividend yield 8.2% · Net margin 2.1% · Return on equity 17.3% · Return on assets (EBIT) 5.6% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 42 out of 100 (low confidence).
What moves the price
The share trades about 17% below its 52-week high and 18% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −15% fair-value upside, at −2%, COOR screens cheaper than that median.
Fair Value models
Bearkr 36.14Fair Value kr 48.18Bullkr 60.23
Price kr 48.94 · Downside -1.6%
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.70/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+0.3%
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.
+1.9%
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.
+5.4%
Start year 2020 (pandemic). Over 10 years: +5.2% a year
Revenue growth 13 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.
+6.5%
’14
’15
’16
’17
’18
’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. Basis: EBIT basis.
+15.8%
Earnings growth per share plus dividend.
Earnings per share, growth per year+7.6%
Dividend (yield on the price)8.2%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.2.8% vs 1.3%, steady
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.3% → 4%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far and less 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).
−2.2%
The company could shrink this much every year for the next five years and today's price would still be justified.
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.
+3.1%
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 −4.1% a year for the price and +1.1% for the forecasts.
Compare COOR Service Management AB with another stock
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.Specialty Business Services · 230 stocks
Beats the industry median on 7/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score60 · Above median
Fair Value upside−1.6% · Below median
Profitability
Return on equity (12 months)17.3% · Top 25%
Return on assets3.1% · Below median
Net margin (12 months)2.1% · Below median
Operating margin (12 months)3.4% · Below median
Growth and dividend
Revenue growth (quarter YoY)0.1% · Below median
Dividend yield (12 months)8.2% · Top 25%
Balance sheet
Debt / equity1.65× · Highest 25%
Valuation Multiplesvs Specialty Business Services median · lower = cheaper
P/E (12 months)17.8× · Cheaper than median
P/B3.35× · 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.
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). "COOR Service Management AB Fair Value". https://www.fairvalue-calculator.com/stock/COOR
Frequently asked questions
Is COOR Service Management AB (COOR) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of kr 48.18 versus a price of kr 48.94, about 2% lower (fairly valued).
What is the fair value of COOR?
Our model-based fair value for COOR Service Management AB is kr 48.18 (as of Nov 7, 2026), built from audited fundamentals. The current price: kr 48.94.
What is the quality score of COOR?
COOR Service Management AB has a Quality Score of 60/100. 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 COOR Service Management AB (COOR)?
Our model-based price target is the fair value of kr 48.18 (as of Nov 7, 2026) from 24 valuation models. Cautious scenario kr 36.14, optimistic scenario kr 60.23. It is a calculation from audited fundamentals, not an analyst target.
What is the COOR Service Management AB stock forecast for 2026?
Our models put fair value at kr 48.18, about 2% lower versus a price of kr 48.94 (fairly valued). Cautious scenario kr 36.14, optimistic scenario kr 60.23. The calculation is refreshed regularly with new filings.
What is the revenue of COOR Service Management AB (COOR)?
COOR Service Management AB reported trailing-twelve-month revenue of about 12.4B SEK (latest available figure, as of Nov 7, 2026).
Does COOR Service Management AB pay a dividend?
COOR Service Management AB currently shows a dividend yield of 8.17% relative to its recent price (as of Nov 7, 2026).
How much is the dividend of COOR Service Management AB (COOR) and when is the ex-dividend date?
COOR Service Management AB pays a dividend of kr 4.00 per share a year, a dividend yield of 8.2%. The last ex-dividend date was Oct 2, 2026. A dividend has been paid every year since at least 2016. The payout ratio is 145% of earnings. Free cash flow covers the dividend 1.67 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into COOR Service Management AB (COOR)?
For today's price to be fair in a discounted-cash-flow model, COOR Service Management AB would have to grow free cash flow by -2.2 % 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 +5.4 % per year. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of COOR use?
Our models discount COOR Service Management AB at 9.8 %: a base by market capitalisation (small), damped by beta 0.57, 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 COOR Service Management AB that is -2.2 % 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 COOR Service Management AB (COOR) delivered so far?
Over the past 5 years revenue at COOR Service Management AB grew +5.4 % a year. The price currently implies free-cash-flow growth of -2.2 % 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 COOR Service Management AB (COOR) growing?
The median revenue growth in the sector is +7.8 % a year. That is the yardstick for the growth priced into COOR Service Management AB (-2.2 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of COOR Service Management AB (COOR)?
The free-cash-flow yield on the price is 13.62 %: that much free cash flow COOR Service Management AB 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 COOR Service Management AB (COOR)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For COOR Service Management AB it is kr 48.18 per share (as of Nov 7, 2026), against a price of kr 48.94. It is the blended result of 24 valuation models in 7 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Growth DCF, Economic Profit, Growth Earnings).
Is COOR Service Management AB stock overvalued or undervalued in 2026?
As of Nov 7, 2026, COOR trades above its calculated fair value: price kr 48.94, fair value kr 48.18, a gap of about −2% (fairly valued). 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 COOR?
No. The price is what the market pays today (kr 48.94); the fair value is what the company's own numbers justify (kr 48.18). For COOR Service Management AB the two are kr 0.7600 per share apart. That gap is exactly why we show both numbers side by side.
How much is COOR Service Management AB worth?
The market values COOR Service Management AB at about 4.6B SEK (market capitalisation, as of Nov 7, 2026). Per share that is kr 48.94; our models calculate a fair value of kr 48.18 per share.
What do the bullish and bearish scenarios say about COOR?
Our models span a range for COOR Service Management AB: cautious scenario kr 36.14, base kr 48.18, optimistic kr 60.23 per share (as of Nov 7, 2026, price kr 48.94). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of COOR?
COOR Service Management AB trades at a price-to-earnings ratio of 17.8 (as of Nov 7, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of kr 48.18 is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2016 to 2025), reported earnings: 32.9. Other multiples: PEG 0.2, P/B 3.4, P/S 0.4, EV/EBITDA 9.7.
What is the PEG ratio of COOR?
The PEG ratio of COOR Service Management AB is 0.17 (P/E divided by earnings growth, as of Nov 7, 2026). That is below 1, so growth is priced more cheaply than the earnings multiple alone suggests.
How solid is the balance sheet of COOR Service Management AB (COOR)?
Balance-sheet figures for COOR Service Management AB (as of Nov 7, 2026): return on equity 17.3%, debt of 1.65 per unit of equity. They feed the Quality Score of 60/100, which measures business quality independently of the share price.
How far is COOR from its 52-week high?
COOR Service Management AB trades at kr 48.94, about 17% below its 52-week high of kr 58.77 and 18% above the low of kr 41.57 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of kr 48.18 is for.
Which stocks are comparable to COOR Service Management AB?
From the same area (Industrials) we also value Cintas Corporation, Thomson Reuters Corporation, Copart, Inc, Global Payments Inc, 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 COOR Service Management AB stock attractive at the current price?
The data as of Nov 7, 2026: price kr 48.94, calculated fair value kr 48.18 (−2%), Quality Score 60/100, 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 COOR calculated?
We run COOR Service Management AB through 24 models from 7 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of kr 48.18 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 13.0% above its aggregate fair value. COOR Service Management AB 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 COOR Service Management AB (COOR)?
The closing price on Nov 6, 2026 was kr 48.94. Our model-based fair value is kr 48.18, about 2% lower (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with COOR Service Management AB right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. The price sits in the upper half of our model range, so the margin of safety is thin. The data supports the verdict: every model runs on fully documented inputs.
Key figures of COOR Service Management AB
How large is the market capitalisation of COOR Service Management AB (COOR)?
The market capitalisation of COOR Service Management AB is 4.6B SEK (≈ $470M). 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 COOR Service Management AB (COOR)?
The price-to-sales ratio of COOR Service Management AB 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 COOR Service Management AB (COOR)?
Earnings per share at COOR Service Management AB are kr 2.75 (price ÷ EPS = P/E 17.8). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of COOR Service Management AB (COOR)?
The dividend yield of COOR Service Management AB is 8.2% (payout 145%). 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 COOR Service Management AB (COOR)?
The net margin of COOR Service Management AB is 2.1% (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 COOR Service Management AB (COOR)?
The return on equity (ROE) of COOR Service Management AB is 17.3% (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 COOR Service Management AB (COOR)?
On an EBIT basis the return on assets of COOR Service Management AB is 5.6% (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 COOR Service Management AB (COOR)?
The operating margin of COOR Service Management AB is 3.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at COOR Service Management AB (COOR)?
Revenue at COOR Service Management AB is growing +0.1% versus a year earlier (3y avg +1.9%). 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 COOR Service Management AB (COOR)?
Earnings per share at COOR Service Management AB are growing +11.5% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does COOR Service Management AB (COOR) carry?
The net debt of COOR Service Management AB is 2.3B SEK (fiscal year 2025, ≈ 3.7 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 COOR Service Management AB in the live analysis
One click puts COOR Service Management AB on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 7, 2026