Fsport AB (FSPORT) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Fsport AB stock SEK 0.05, price SEK 0.08, that is 26.8% below the price, quality 38 out of 100. Rating: overvalued. Calculated from audited financials with 7 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 4, 2026.
How to read this chart
60‑month range kr 0.0100 – kr 2.79 · fair‑value band kr 0.0549 – kr 0.0636 · the kr 0.0750 price screens above the kr 0.0549 fair value. As of Nov 4, 2026.
Follow Fsport in your weekly email
Every Wednesday you see whether Fsport 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.
FSport AB (publ), operates as a gaming platform company with media operations in Sweden.
Show moreShow less
It operates 1X2.se, a guide to odds and betting with game tips; Trav.se, provides daily betting tips with place and winner bets from trotting races; HockeyStakes.com, a gaming portal for ice hockey; and Fans48, a web service for football fans.
The company was incorporated in 2013 and is based in Billdal, Sweden.
Stock analysis
Fsport AB (FSPORT) currently trades at kr 0.0750, while our model-based Fair Value estimate is kr 0.0549, 27% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of kr 0.0600 per share, and 0 of the 7 models we run sit above the kr 0.0750 price.
Bear case: the Asset-Based group reads lowest at kr 0.0400, and 7 of the 7 models stay below the price. Data coverage for this calculation is low.
Scenario range: kr 0.0549 (bear) to kr 0.0636 (bull), the price of kr 0.0750 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 38/100 (below-average quality), in the Communication Services sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Fsport AB reported revenue of 1.3M SEK in FY2025 versus 1.5M SEK in FY2021, a compound −4.1%/yr. Reported net income was −1.7M SEK in FY2025.
Key figures
Market cap 12.7M SEK (≈ $1.3M) Micro · P/S ratio 8.70 · EPS (TTM) kr −0.0300 · Net margin −132% · Return on equity −26.7% · Return on assets (EBIT) −41.5% (5-year average) · Operating margin −190% · Revenue (TTM) 1.5M SEK.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 12 out of 100 (low confidence).
What moves the price
The share trades about 75% below its 52-week high and 241% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at 50% fair-value upside, at −27%, FSPORT screens richer than that median.
Fair Value models
Bearkr 0.0549Fair Value kr 0.0549Bullkr 0.0636
Price kr 0.0750 · Downside -26.8%
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.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
−61.6%
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.
−25.2%
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.
+9.7%
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.
−8.5%
’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.
−274.9% (2020) → −482.0% (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
A lot of optimism in the price
The price assumes more 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).
+22.6%
Yearly growth needed for the next five years to justify today's price.
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 +20.2% 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.Electronic Gaming & Multimedia · 164 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). "Fsport AB Fair Value". https://www.fairvalue-calculator.com/stock/FSPORT
Frequently asked questions
Is Fsport AB (FSPORT) overvalued or undervalued?
As of Nov 4, 2026, our model estimates a fair value of kr 0.0549 versus a price of kr 0.0750, about 27% lower (overvalued).
What is the fair value of FSPORT?
Our model-based fair value for Fsport AB is kr 0.0549 (as of Nov 4, 2026), built from audited fundamentals. The current price: kr 0.0750.
What is the quality score of FSPORT?
Fsport AB has a Quality Score of 38/100. 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 Fsport AB (FSPORT)?
Our model-based price target is the fair value of kr 0.0549 (as of Nov 4, 2026) from 7 valuation models. Cautious scenario kr 0.0549, optimistic scenario kr 0.0636. It is a calculation from audited fundamentals, not an analyst target.
What is the Fsport AB stock forecast for 2026?
Our models put fair value at kr 0.0549, about 27% lower versus a price of kr 0.0750 (overvalued). Cautious scenario kr 0.0549, optimistic scenario kr 0.0636. The calculation is refreshed regularly with new filings.
What is the revenue of Fsport AB (FSPORT)?
Fsport AB reported trailing-twelve-month revenue of about 1.5M SEK (latest available figure, as of Nov 4, 2026).
What growth is priced into Fsport AB (FSPORT)?
For today's price to be fair in a discounted-cash-flow model, Fsport AB would have to grow free cash flow by +22.6 % per year for five years (discount rate 11.9 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +9.7 % per year. As of Nov 4, 2026.
What discount rate (WACC) does the fair value of FSPORT use?
Our models discount Fsport AB at 11.9 %: a base by market capitalisation (nano), damped by beta 2.40, 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 Fsport AB that is +22.6 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.9 %) and the same formula as our fair value.
How much growth has Fsport AB (FSPORT) delivered so far?
Over the past 5 years revenue at Fsport AB grew +9.7 % a year. The price currently implies free-cash-flow growth of +22.6 % 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 Fsport AB (FSPORT) growing?
The median revenue growth in the sector is +3.8 % a year. That is the yardstick for the growth priced into Fsport AB (+22.6 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Fsport AB (FSPORT)?
The free-cash-flow yield on the price is 1.54 %: that much free cash flow Fsport AB produces per unit of market value. When it exceeds the discount rate of our models (11.9 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Fsport AB (FSPORT)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Fsport AB it is kr 0.0549 per share (as of Nov 4, 2026), against a price of kr 0.0750. It is the blended result of 7 valuation models in 4 families (DCF Models, Multiples, Asset-Based, Growth DCF).
Is Fsport AB stock overvalued or undervalued in 2026?
As of Nov 4, 2026, FSPORT trades above its calculated fair value: price kr 0.0750, fair value kr 0.0549, a gap of about −27% (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 FSPORT?
No. The price is what the market pays today (kr 0.0750); the fair value is what the company's own numbers justify (kr 0.0549). For Fsport AB the two are kr 0.0201 per share apart. That gap is exactly why we show both numbers side by side.
How much is Fsport AB worth?
The market values Fsport AB at about 12.7M SEK (market capitalisation, as of Nov 4, 2026). Per share that is kr 0.0750; our models calculate a fair value of kr 0.0549 per share.
What do the bullish and bearish scenarios say about FSPORT?
Our models span a range for Fsport AB: cautious scenario kr 0.0549, base kr 0.0549, optimistic kr 0.0636 per share (as of Nov 4, 2026, price kr 0.0750). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Fsport AB (FSPORT)?
Balance-sheet figures for Fsport AB (as of Nov 4, 2026): return on equity −26.7%. They feed the Quality Score of 38/100, which measures business quality independently of the share price.
How far is FSPORT from its 52-week high?
Fsport AB trades at kr 0.0750, about 75% below its 52-week high of kr 0.2960 and 241% above the low of kr 0.0220 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of kr 0.0549 is for.
Which stocks are comparable to Fsport AB?
From the same area (Communication Services) we also value NetEase, Inc, Take-Two Interactive Software, Inc, Roblox Corporation, Zhejiang Century Huatong Group, 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 Fsport AB stock attractive at the current price?
The data as of Nov 4, 2026: price kr 0.0750, calculated fair value kr 0.0549 (−27%), Quality Score 38/100, from 7 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 FSPORT calculated?
We run Fsport AB through 7 models from 4 families: DCF Models, Multiples, Asset-Based, Growth DCF. Every model gets the same audited fundamentals; the fair value of kr 0.0549 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. Fsport 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 Fsport AB (FSPORT)?
The closing price on Nov 6, 2026 was kr 0.0750. Our model-based fair value is kr 0.0549, about 27% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Fsport AB right now?
The price sits above even our optimistic bull case (kr 0.0636). The favourable scenario is already priced in. Weak quality (38/100) and above fair value at the same time, the margin of safety is missing on both counts. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Key figures of Fsport AB
How large is the market capitalisation of Fsport AB (FSPORT)?
The market capitalisation of Fsport AB is 12.7M SEK (≈ $1.3M). 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 Fsport AB (FSPORT)?
The price-to-sales ratio of Fsport AB is 8.70 (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 Fsport AB (FSPORT)?
Earnings per share at Fsport AB are kr −0.0300. Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Fsport AB (FSPORT)?
The net margin of Fsport AB is −132% (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 Fsport AB (FSPORT)?
The return on equity (ROE) of Fsport AB is −26.7% (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 Fsport AB (FSPORT)?
On an EBIT basis the return on assets of Fsport AB is −41.5% (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 Fsport AB (FSPORT)?
The operating margin of Fsport AB is −190% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Fsport AB (FSPORT)?
Revenue at Fsport AB is growing +58.6% versus a year earlier (3y avg −25.2%). 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 cash does Fsport AB (FSPORT) hold?
Fsport AB holds more cash than debt, 6.2M SEK net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Fsport AB in the live analysis
One click puts Fsport AB on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 4, 2026