Dedicare AB (publ) (DEDI) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Dedicare AB (publ) stock SEK 71.64, price SEK 61.40, upside +16.7%, quality 62 out of 100. Rating: undervalued. Calculated from audited financials with 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 6, 2026.
How to read this chart
60‑month range kr 38.03 – kr 121.72 · fair‑value band kr 53.01 – kr 93.13 · the kr 61.40 price screens below the kr 71.64 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 6, 2026.
Follow Dedicare AB (publ) in your weekly email
Every Wednesday you see whether Dedicare 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.
Dedicare AB (publ) operates as a recruitment and staffing company in the healthcare, life science, education, and social work industries in Sweden, Norway, the United Kingdom, and Denmark.
Show moreShow less
It recruits and contracts doctors and nurses; social secretaries, family therapists, curators and family home consultants, psychologists, and various support services in psychosocial work; educators, assistants, and other roles to schools and preschools; and offers recruitment and interim solutions in life science, pharmaceutical, biotechnology, and medical technology industries, as well as other related activities.
The company was incorporated in 1995 and is headquartered in Stockholm, Sweden.
Stock analysis
Dedicare AB (publ) (DEDI) currently trades at kr 61.40, while our model-based Fair Value estimate is kr 71.64, implying the stock looks roughly 14% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of kr 115.08 per share, and 16 of the 26 models we run sit above the kr 61.40 price.
Bear case: the Economic Profit group reads lowest at kr 33.71, and 10 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: kr 53.01 (bear) to kr 93.13 (bull), the price of kr 61.40 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 62/100 (solid quality), in the Industrials sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Dedicare AB (publ) reported revenue of 1.5B SEK in FY2025 versus 1.2B SEK in FY2021, a compound +3.9%/yr. Reported net income was 33.1M SEK in FY2025, compounding −15.7%/yr from FY2021.
Key figures
Market cap 587M SEK (≈ $59.4M) Micro · P/E ratio 12.7 · P/S ratio 0.36 · EPS (TTM) kr 5.01 · Dividend yield 2.9% · Net margin 3.0% · Return on equity 14.9% · Return on assets (EBIT) 14.2% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 43 out of 100 (low confidence).
What moves the price
The share trades about 4% below its 52-week high and 61% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Industrials peers we cover trades at 14% fair-value upside, at 17%, DEDI screens cheaper than that median.
Fair Value models
Bearkr 53.01Fair Value kr 71.64Bullkr 93.13
Price kr 61.40 · Upside +16.7%
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 2.80 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.
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.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
−15.4%
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.
−6.3%
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.
+10.4%
Start year 2020 (pandemic). Over 10 years: +9.8% a year
Revenue growth 17 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.
+10.4%
’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.
+0.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year−2.2%
Dividend (yield on the price)2.9%
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.−2.2% vs −5.1%, 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.5% → 2%
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.
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).
−3.3%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Sweden: IMF forecast 2.0% a year to 2030, 2.9% from 2016 to 2025) that is about −5.2% 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.Staffing & Employment Services · 83 stocks
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). "Dedicare AB (publ) Fair Value". https://www.fairvalue-calculator.com/stock/DEDI
Frequently asked questions
Is Dedicare AB (publ) (DEDI) overvalued or undervalued?
As of Nov 6, 2026, our model estimates a fair value of kr 71.64 versus a price of kr 61.40, about +17% upside (undervalued).
What is the fair value of DEDI?
Our model-based fair value for Dedicare AB (publ) is kr 71.64 (as of Nov 6, 2026), built from audited fundamentals. The current price: kr 61.40.
What is the quality score of DEDI?
Dedicare AB (publ) has a Quality Score of 62/100. 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 Dedicare AB (publ) (DEDI)?
Our model-based price target is the fair value of kr 71.64 (as of Nov 6, 2026) from 26 valuation models. Cautious scenario kr 53.01, optimistic scenario kr 93.13. It is a calculation from audited fundamentals, not an analyst target.
What is the Dedicare AB (publ) stock forecast for 2026?
Our models put fair value at kr 71.64, about +17% upside versus a price of kr 61.40 (undervalued). Cautious scenario kr 53.01, optimistic scenario kr 93.13. The calculation is refreshed regularly with new filings.
What is the revenue of Dedicare AB (publ) (DEDI)?
Dedicare AB (publ) reported trailing-twelve-month revenue of about 1.6B SEK (latest available figure, as of Nov 6, 2026).
Does Dedicare AB (publ) pay a dividend?
Dedicare AB (publ) currently shows a dividend yield of 2.85% relative to its recent price (as of Nov 6, 2026).
How much is the dividend of Dedicare AB (publ) (DEDI) and when is the ex-dividend date?
Dedicare AB (publ) pays a dividend of kr 1.75 per share a year, a dividend yield of 2.9%. The last ex-dividend date was May 7, 2026. A dividend has been paid every year since 2021. The payout ratio is 34.9% of earnings. Free cash flow covers the dividend 4.60 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Dedicare AB (publ) (DEDI)?
For today's price to be fair in a discounted-cash-flow model, Dedicare AB (publ) would have to grow free cash flow by -3.3 % per year for five years (discount rate 12.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +10.5 % per year. As of Nov 6, 2026.
What discount rate (WACC) does the fair value of DEDI use?
Our models discount Dedicare AB (publ) at 12.1 %: a base by market capitalisation (micro), damped by beta 0.88, 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 Dedicare AB (publ) that is -3.3 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (12.1 %) and the same formula as our fair value.
How much growth has Dedicare AB (publ) (DEDI) delivered so far?
Over the past 5 years revenue at Dedicare AB (publ) grew +10.5 % a year. The price currently implies free-cash-flow growth of -3.3 % 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 Dedicare AB (publ) (DEDI) growing?
The median revenue growth in the sector is +7.8 % a year. That is the yardstick for the growth priced into Dedicare AB (publ) (-3.3 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Dedicare AB (publ) (DEDI)?
The free-cash-flow yield on the price is 10.93 %: that much free cash flow Dedicare AB (publ) produces per unit of market value. When it exceeds the discount rate of our models (12.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Dedicare AB (publ) (DEDI)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Dedicare AB (publ) it is kr 71.64 per share (as of Nov 6, 2026), against a price of kr 61.40. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Dedicare AB (publ) stock overvalued or undervalued in 2026?
As of Nov 6, 2026, DEDI trades below its calculated fair value: price kr 61.40, fair value kr 71.64, a gap of about +17% (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 DEDI?
No. The price is what the market pays today (kr 61.40); the fair value is what the company's own numbers justify (kr 71.64). For Dedicare AB (publ) the two are kr 10.24 per share apart. That gap is exactly why we show both numbers side by side.
How much is Dedicare AB (publ) worth?
The market values Dedicare AB (publ) at about 587M SEK (market capitalisation, as of Nov 6, 2026). Per share that is kr 61.40; our models calculate a fair value of kr 71.64 per share.
What do the bullish and bearish scenarios say about DEDI?
Our models span a range for Dedicare AB (publ): cautious scenario kr 53.01, base kr 71.64, optimistic kr 93.13 per share (as of Nov 6, 2026, price kr 61.40). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of DEDI?
Dedicare AB (publ) trades at a price-to-earnings ratio of 12.7 (as of Nov 6, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of kr 71.64 is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2016 to 2025), reported earnings: 11.9. Other multiples: P/B 2.0, P/S 0.4, EV/EBITDA 7.3.
How solid is the balance sheet of Dedicare AB (publ) (DEDI)?
Balance-sheet figures for Dedicare AB (publ) (as of Nov 6, 2026): return on equity 14.9%, debt of 0.07 per unit of equity. They feed the Quality Score of 62/100, which measures business quality independently of the share price.
How far is DEDI from its 52-week high?
Dedicare AB (publ) trades at kr 61.40, about 4% below its 52-week high of kr 63.80 and 61% above the low of kr 38.03 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of kr 71.64 is for.
Which stocks are comparable to Dedicare AB (publ)?
From the same area (Industrials) we also value Randstad N.V, Adecco Group, Korn Ferry,, Robert Half 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 Dedicare AB (publ) stock attractive at the current price?
The data as of Nov 6, 2026: price kr 61.40, calculated fair value kr 71.64 (+17%), Quality Score 62/100, from 26 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 DEDI calculated?
We run Dedicare AB (publ) through 26 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 71.64 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. Dedicare AB (publ) currently trades 14% 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 Dedicare AB (publ) (DEDI)?
The closing price on Nov 6, 2026 was kr 61.40. Our model-based fair value is kr 71.64, about +17% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Dedicare AB (publ) right now?
The price sits in the lower half of our model range, the side with the larger margin of safety. The data supports the verdict: every model runs on fully documented inputs.
Where does the earnings growth of Dedicare AB (publ) (DEDI) come from?
Earnings per share at Dedicare AB (publ) grew +2.8 % a year from 2014 to 2025. Broken into its drivers: revenue per share +11.8 %, EBIT margin −6.1 %, tax rate −0.3 %, residual (interest, one-offs) −1.9 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Dedicare AB (publ)
How large is the market capitalisation of Dedicare AB (publ) (DEDI)?
The market capitalisation of Dedicare AB (publ) is 587M SEK (≈ $59.4M). 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 Dedicare AB (publ) (DEDI)?
The price-to-sales ratio of Dedicare AB (publ) is 0.36 (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 Dedicare AB (publ) (DEDI)?
Earnings per share at Dedicare AB (publ) are kr 5.01 (price ÷ EPS = P/E 12.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Dedicare AB (publ) (DEDI)?
The dividend yield of Dedicare AB (publ) is 2.9% (payout 34.9%). 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 Dedicare AB (publ) (DEDI)?
The net margin of Dedicare AB (publ) is 3.0% (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 Dedicare AB (publ) (DEDI)?
The return on equity (ROE) of Dedicare AB (publ) is 14.9% (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 Dedicare AB (publ) (DEDI)?
On an EBIT basis the return on assets of Dedicare AB (publ) is 14.2% (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 Dedicare AB (publ) (DEDI)?
The operating margin of Dedicare AB (publ) is 5.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Dedicare AB (publ) (DEDI)?
Revenue at Dedicare AB (publ) is growing +31.2% versus a year earlier (3y avg −6.3%). 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 Dedicare AB (publ) (DEDI)?
Earnings per share at Dedicare AB (publ) are growing +99.0% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Dedicare AB (publ) (DEDI) hold?
Dedicare AB (publ) holds more cash than debt, 30.3M SEK net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Dedicare AB (publ) in the live analysis
One click puts Dedicare 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 6, 2026