Inwido AB (INWI) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Inwido AB stock SEK 142, price SEK 197, that is 27.8% below the price, quality 63 out of 100. Rating: overvalued. Calculated from audited financials with 22 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 6, 2026.
How to read this chart
60‑month range kr 71.82 – kr 210.35 · fair‑value band kr 87.63 – kr 188.68 · the kr 196.50 price screens above the kr 141.79 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 6, 2026.
Follow Inwido in your weekly email
Every Wednesday you see whether Inwido 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.
Inwido AB (publ), through its subsidiaries, engages in the development, manufacture, and sale of windows and doors in Sweden. It operates through four segments: Scandinavia, Eastern Europe, e-Commerce, and Western Europe.
Show moreShow less
The company offers wood, aluminum, and glass products; and fittings; indoor climate and safety, and related accessories and services.
It also provides its products through various channels, including direct sales, retailers and installers, building companies, retailers, manufacturers of prefabricated homes, tenant-owner associations, state and municipalities.
It operates in Denmark, Estonia, Finland, the Netherlands, Belgium, Slovenia, Czechia, Switzerland, Austria, China, Ireland, Lithuania, Norway, Poland, Romania, the United Kingdom, and Germany. Inwido AB (publ) was founded in 1811 and is based in Malmö, Sweden.
Stock analysis
Inwido AB (INWI) currently trades at kr 196.50, while our model-based Fair Value estimate is kr 141.79, 28% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of kr 186.26 per share, and 3 of the 22 models we run sit above the kr 196.50 price.
Bear case: the Dividend Discount group reads lowest at kr 55.41, and 19 of the 22 models stay below the price. Data coverage for this calculation is high.
Scenario range: kr 87.63 (bear) to kr 188.68 (bull), the price of kr 196.50 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 63/100 (solid quality), in the Industrials sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Inwido AB reported revenue of 9.0B SEK in FY2025 versus 7.7B SEK in FY2021, a compound +3.9%/yr. Reported net income was 514M SEK in FY2025, compounding −7.8%/yr from FY2021.
Key figures
Market cap 11.4B SEK (≈ $1.2B) Small · P/E ratio 19.8 · P/S ratio 1.14 · EPS (TTM) kr 9.92 · Dividend yield 2.8% · Net margin 5.8% · Return on equity 11.2% · Return on assets (EBIT) 9.6% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 46 out of 100 (low confidence).
What moves the price
The share trades at its 52-week high and 50% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −31% fair-value upside, at −28%, INWI screens cheaper than that median.
Fair Value models
Bearkr 87.63Fair Value kr 141.79Bullkr 188.68
Price kr 196.50 · Downside -27.8%
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. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (kr 3.78 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.66/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
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.
−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.
+6.1%
Start year 2020 (pandemic). Over 10 years: +5.6% a year
Revenue growth 19 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.
−3.0%
’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.
+3.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year+0.5%
Dividend (yield on the price)2.8%
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.0.5% vs 5.7%, slowing
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.10% → 10%
Pace: the 5-year rate starts in 2020 (pandemic)
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).
+13.5%
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.
+8.3%
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 +11.3% a year for the price and +6.2% for the forecasts.
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.Building Products & Equipment · 255 stocks
Beats the industry median on 8/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score63 · Above median
Fair Value upside−27.8% · Below median
Profitability
Return on equity (12 months)11.2% · Above median
Return on assets4.9% · Above median
Net margin (12 months)5.8% · Above median
Operating margin (12 months)11.4% · Above median
Growth and dividend
Revenue growth (quarter YoY)22.5% · Top 25%
Dividend yield (12 months)2.8% · Above median
Balance sheet
Debt / equity0.42× · Highest 25%
Valuation Multiplesvs Building Products & Equipment median · lower = cheaper
P/E (12 months)19.8× · Cheaper than median
P/B2.07× · 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)1.14× · Pricier than median
Price / free cash flow (fiscal year)17.3× · Pricier than median
EV/EBITDA10.2× · Pricier than median
PEG2.59× · Priciest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 15
FUTURE (revenue growth)100· sector 24
PAST (return on equity)45· sector 24
HEALTH (low debt)79· sector 95
DIVIDEND (yield)56· sector 44
VALUE 0: the price sits above our fair-value range.
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). "Inwido AB Fair Value". https://www.fairvalue-calculator.com/stock/INWI
Frequently asked questions
Is Inwido AB (INWI) overvalued or undervalued?
As of Nov 6, 2026, our model estimates a fair value of kr 141.79 versus a price of kr 196.50, about 28% lower (overvalued).
What is the fair value of INWI?
Our model-based fair value for Inwido AB is kr 141.79 (as of Nov 6, 2026), built from audited fundamentals. The current price: kr 196.50.
What is the quality score of INWI?
Inwido AB has a Quality Score of 63/100. 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 Inwido AB (INWI)?
Our model-based price target is the fair value of kr 141.79 (as of Nov 6, 2026) from 22 valuation models. Cautious scenario kr 87.63, optimistic scenario kr 188.68. It is a calculation from audited fundamentals, not an analyst target.
What is the Inwido AB stock forecast for 2026?
Our models put fair value at kr 141.79, about 28% lower versus a price of kr 196.50 (overvalued). Cautious scenario kr 87.63, optimistic scenario kr 188.68. The calculation is refreshed regularly with new filings.
What is the revenue of Inwido AB (INWI)?
Inwido AB reported trailing-twelve-month revenue of about 10.0B SEK (latest available figure, as of Nov 6, 2026).
Does Inwido AB pay a dividend?
Inwido AB currently shows a dividend yield of 2.80% relative to its recent price (as of Nov 6, 2026).
How much is the dividend of Inwido AB (INWI) and when is the ex-dividend date?
Inwido AB pays a dividend of kr 5.50 per share a year, a dividend yield of 2.8%. The last ex-dividend date was May 28, 2026. A dividend has been paid every year since 2021. The payout ratio is 55.4% of earnings. Free cash flow covers the dividend 2.06 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 Inwido AB (INWI)?
For today's price to be fair in a discounted-cash-flow model, Inwido AB would have to grow free cash flow by +13.5 % per year for five years (discount rate 11.4 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +6.2 % per year. As of Nov 6, 2026.
What discount rate (WACC) does the fair value of INWI use?
Our models discount Inwido AB at 11.4 %: a base by market capitalisation (small), damped by beta 1.15, 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 Inwido AB that is +13.5 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.4 %) and the same formula as our fair value.
How much growth has Inwido AB (INWI) delivered so far?
Over the past 5 years revenue at Inwido AB grew +6.2 % a year. The price currently implies free-cash-flow growth of +13.5 % 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 Inwido AB (INWI) growing?
The median revenue growth in the sector is +7.8 % a year. That is the yardstick for the growth priced into Inwido AB (+13.5 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Inwido AB (INWI)?
The free-cash-flow yield on the price is 5.77 %: that much free cash flow Inwido AB produces per unit of market value. When it exceeds the discount rate of our models (11.4 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Inwido AB (INWI)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Inwido AB it is kr 141.79 per share (as of Nov 6, 2026), against a price of kr 196.50. It is the blended result of 22 valuation models in 7 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Growth DCF, Economic Profit, Growth Earnings).
Is Inwido AB stock overvalued or undervalued in 2026?
As of Nov 6, 2026, INWI trades above its calculated fair value: price kr 196.50, fair value kr 141.79, a gap of about −28% (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 INWI?
No. The price is what the market pays today (kr 196.50); the fair value is what the company's own numbers justify (kr 141.79). For Inwido AB the two are kr 54.71 per share apart. That gap is exactly why we show both numbers side by side.
How much is Inwido AB worth?
The market values Inwido AB at about 11.4B SEK (market capitalisation, as of Nov 6, 2026). Per share that is kr 196.50; our models calculate a fair value of kr 141.79 per share.
What do the bullish and bearish scenarios say about INWI?
Our models span a range for Inwido AB: cautious scenario kr 87.63, base kr 141.79, optimistic kr 188.68 per share (as of Nov 6, 2026, price kr 196.50). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of INWI?
Inwido AB trades at a price-to-earnings ratio of 19.8 (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 141.79 is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2016 to 2025), reported earnings: 13.4. Other multiples: PEG 2.6, P/B 2.1, P/S 1.1, EV/EBITDA 10.2.
What is the PEG ratio of INWI?
The PEG ratio of Inwido AB is 2.59 (P/E divided by earnings growth, as of Nov 6, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of Inwido AB (INWI)?
Balance-sheet figures for Inwido AB (as of Nov 6, 2026): return on equity 11.2%, debt of 0.42 per unit of equity. They feed the Quality Score of 63/100, which measures business quality independently of the share price.
How far is INWI from its 52-week high?
Inwido AB trades at kr 196.50, at its 52-week high of kr 196.50 and 50% above the low of kr 130.80 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of kr 141.79 is for.
Which stocks are comparable to Inwido AB?
From the same area (Industrials) we also value Johnson Controls International plc, Trane Technologies plc, Carrier Global Corporation, Compagnie de Saint-Gobain S.A, 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 Inwido AB stock attractive at the current price?
The data as of Nov 6, 2026: price kr 196.50, calculated fair value kr 141.79 (−28%), Quality Score 63/100, from 22 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 INWI calculated?
We run Inwido AB through 22 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 141.79 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. Inwido 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 Inwido AB (INWI)?
The closing price on Nov 6, 2026 was kr 196.50. Our model-based fair value is kr 141.79, about 28% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Inwido AB right now?
The price sits above even our optimistic bull case (kr 188.68). The favourable scenario is already priced in. Solid but not exceptional quality (63/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (kr 87.63 to kr 188.68) leaves room in how you read the outcome.
Where does the earnings growth of Inwido AB (INWI) come from?
Earnings per share at Inwido AB grew +7.5 % a year from 2014 to 2025. Broken into its drivers: revenue per share +6.0 %, EBIT margin +0.7 %, tax rate +0.7 %, residual (interest, one-offs) +0.0 %. 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 Inwido AB
How large is the market capitalisation of Inwido AB (INWI)?
The market capitalisation of Inwido AB is 11.4B SEK (≈ $1.2B). 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 Inwido AB (INWI)?
The price-to-sales ratio of Inwido AB is 1.14 (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 Inwido AB (INWI)?
Earnings per share at Inwido AB are kr 9.92 (price ÷ EPS = P/E 19.8). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Inwido AB (INWI)?
The dividend yield of Inwido AB is 2.8% (payout 55.4%). 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 Inwido AB (INWI)?
The net margin of Inwido AB is 5.8% (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 Inwido AB (INWI)?
The return on equity (ROE) of Inwido AB is 11.2% (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 Inwido AB (INWI)?
On an EBIT basis the return on assets of Inwido AB is 9.6% (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 Inwido AB (INWI)?
The operating margin of Inwido AB is 11.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Inwido AB (INWI)?
Revenue at Inwido AB is growing +22.5% 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 Inwido AB (INWI)?
Earnings per share at Inwido AB are growing +31.3% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Inwido AB (INWI) carry?
The net debt of Inwido AB is 2.2B SEK (fiscal year 2025, ≈ 3.3 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 Inwido AB in the live analysis
One click puts Inwido 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 6, 2026