OurLiving AB (OURLIV) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of OurLiving AB stock SEK 0.09, price SEK 0.37, that is 75.8% below the price, quality 46 out of 100. Rating: strongly overvalued. Calculated from audited financials with 9 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 0.0700 – kr 1.63 · fair‑value band kr 0.0600 – kr 0.1700 · the kr 0.3720 price screens above the kr 0.0900 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow OurLiving in your weekly email
Every Wednesday you see whether OurLiving 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.
OurLiving AB, a technology company, provides SaaS solutions in Sweden.
Show moreShow less
It offers various platforms under the OurLiving name comparing digital platform for resident communication, administration, case management, booking function for shared resources, maintenance plans, and others; housing platform, a tenant-owners' association's communication platform and collection area for information, news, and document; and housing app for those who live in a BRF. The company was formerly known as Compare-IT Nordic AB (publ) and changed its name to OurLiving AB in November 2022.
OurLiving AB was incorporated in 2005 and is based in Malmö, Sweden.
Stock analysis
OurLiving AB (OURLIV) currently trades at kr 0.3720, while our model-based Fair Value estimate is kr 0.0900, 76% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of kr 0.0800 per share, and 3 of the 9 models we run sit above the kr 0.3720 price.
Bear case: the Growth DCF group reads lowest at kr 0.0700, and 6 of the 9 models stay below the price. Data coverage for this calculation is low.
Scenario range: kr 0.0600 (bear) to kr 0.1700 (bull), the price of kr 0.3720 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 46/100 (below-average quality), in the Technology sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
OurLiving AB reported revenue of 9.4M SEK in FY2025 versus 3.2M SEK in FY2021, a compound +30.6%/yr. Reported net income was −545K SEK in FY2025.
Key figures
Market cap 45.6M SEK (≈ $4.6M) Micro · P/S ratio 4.59 · Net margin −1.4% · Return on equity −17.8% · Return on assets (EBIT) −46.0% (5-year average) · Operating margin 3.0% · Revenue (TTM) 9.9M SEK · Revenue growth (YoY) +16.6%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 16 out of 100 (low confidence).
What moves the price
The share trades about 25% below its 52-week high and 143% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Technology peers we cover trades at 10% fair-value upside, at −76%, OURLIV screens richer than that median.
Fair Value models
The price assumes far more growth than our models allow for, so the models scatter widely (kr 0.0100 to kr 2.14). Read the Fair Value as a cautious anchor, not a price target; the Growth Forecast section shows what the price assumes.
Bearkr 0.0600Fair Value kr 0.0900Bullkr 0.1700
Price kr 0.3720 · Downside -75.8%
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.54/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+77.8%
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.
+36.9%
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.
+12.2%
’19
’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.
−123.3% (2019) → −2.3% (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).
+59.5%
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 +56.4% 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.Software - Application · 628 stocks
Beats the industry median on 1/10 measures
Overall it trails its industry peers.
Valuation
Quality Score46 · Below median
Fair Value upside−75.8% · Bottom 25%
Profitability
Return on assets−5.2% · Bottom 25%
Net margin (12 months)−1.4% · Below median
Operating margin (12 months)3.0% · Below median
Growth and dividend
Revenue growth (quarter YoY)16.6% · Above median
Balance sheet
Debt / equity1.17× · Highest 25%
Valuation Multiplesvs Software - Application median · lower = cheaper
P/B32.80× · 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). "OurLiving AB Fair Value". https://www.fairvalue-calculator.com/stock/OURLIV
Frequently asked questions
Is OurLiving AB (OURLIV) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of kr 0.0900 versus a price of kr 0.3720, about 76% lower (overvalued).
What is the fair value of OURLIV?
Our model-based fair value for OurLiving AB is kr 0.0900 (as of Nov 7, 2026), built from audited fundamentals. The current price: kr 0.3720.
What is the quality score of OURLIV?
OurLiving AB has a Quality Score of 46/100. 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 OurLiving AB (OURLIV)?
Our model-based price target is the fair value of kr 0.0900 (as of Nov 7, 2026) from 9 valuation models. Cautious scenario kr 0.0600, optimistic scenario kr 0.1700. It is a calculation from audited fundamentals, not an analyst target.
What is the OurLiving AB stock forecast for 2026?
Our models put fair value at kr 0.0900, about 76% lower versus a price of kr 0.3720 (overvalued). Cautious scenario kr 0.0600, optimistic scenario kr 0.1700. The calculation is refreshed regularly with new filings.
What is the revenue of OurLiving AB (OURLIV)?
OurLiving AB reported trailing-twelve-month revenue of about 9.9M SEK (latest available figure, as of Nov 7, 2026).
What growth is priced into OurLiving AB (OURLIV)?
For today's price to be fair in a discounted-cash-flow model, OurLiving AB would have to grow free cash flow by +59.5 % per year for five years (discount rate 10.9 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 6 years revenue grew +12.2 % per year. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of OURLIV use?
Our models discount OurLiving AB at 10.9 %: a base by market capitalisation (nano), damped by beta 1.58, 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 OurLiving AB that is +59.5 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.9 %) and the same formula as our fair value.
How much growth has OurLiving AB (OURLIV) delivered so far?
Over the past 6 years revenue at OurLiving AB grew +12.2 % a year. The price currently implies free-cash-flow growth of +59.5 % 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 OurLiving AB (OURLIV) growing?
The median revenue growth in the sector is +16.8 % a year. That is the yardstick for the growth priced into OurLiving AB (+59.5 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of OurLiving AB (OURLIV)?
The free-cash-flow yield on the price is 0.54 %: that much free cash flow OurLiving AB produces per unit of market value. When it exceeds the discount rate of our models (10.9 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of OurLiving AB (OURLIV)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For OurLiving AB it is kr 0.0900 per share (as of Nov 7, 2026), against a price of kr 0.3720. It is the blended result of 9 valuation models in 3 families (DCF Models, Multiples, Growth DCF).
Is OurLiving AB stock overvalued or undervalued in 2026?
As of Nov 7, 2026, OURLIV trades above its calculated fair value: price kr 0.3720, fair value kr 0.0900, a gap of about −76% (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 OURLIV?
No. The price is what the market pays today (kr 0.3720); the fair value is what the company's own numbers justify (kr 0.0900). For OurLiving AB the two are kr 0.2820 per share apart. That gap is exactly why we show both numbers side by side.
How much is OurLiving AB worth?
The market values OurLiving AB at about 45.6M SEK (market capitalisation, as of Nov 7, 2026). Per share that is kr 0.3720; our models calculate a fair value of kr 0.0900 per share.
What do the bullish and bearish scenarios say about OURLIV?
Our models span a range for OurLiving AB: cautious scenario kr 0.0600, base kr 0.0900, optimistic kr 0.1700 per share (as of Nov 7, 2026, price kr 0.3720). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of OurLiving AB (OURLIV)?
Balance-sheet figures for OurLiving AB (as of Nov 7, 2026): return on equity −17.8%, debt of 1.17 per unit of equity. They feed the Quality Score of 46/100, which measures business quality independently of the share price.
How far is OURLIV from its 52-week high?
OurLiving AB trades at kr 0.3720, about 25% below its 52-week high of kr 0.4960 and 143% above the low of kr 0.1530 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of kr 0.0900 is for.
Which stocks are comparable to OurLiving AB?
From the same area (Technology) we also value SAP SE, Salesforce, Inc, Shopify Inc, ServiceNow, 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 OurLiving AB stock attractive at the current price?
The data as of Nov 7, 2026: price kr 0.3720, calculated fair value kr 0.0900 (−76%), Quality Score 46/100, from 9 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 OURLIV calculated?
We run OurLiving AB through 9 models from 3 families: DCF Models, Multiples, Growth DCF. Every model gets the same audited fundamentals; the fair value of kr 0.0900 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. OurLiving 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 OurLiving AB (OURLIV)?
The closing price on Nov 6, 2026 was kr 0.3720. Our model-based fair value is kr 0.0900, about 76% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with OurLiving AB right now?
The price sits above even our optimistic bull case (kr 0.1700). The favourable scenario is already priced in. Weak quality (46/100) and above fair value at the same time, the margin of safety is missing on both counts. The model range is unusually wide (kr 0.0600 to kr 0.1700). The outcome hinges heavily on assumptions, so read the point estimate with caution. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
Key figures of OurLiving AB
How large is the market capitalisation of OurLiving AB (OURLIV)?
The market capitalisation of OurLiving AB is 45.6M SEK (≈ $4.6M). 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 OurLiving AB (OURLIV)?
The price-to-sales ratio of OurLiving AB is 4.59 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the net margin of OurLiving AB (OURLIV)?
The net margin of OurLiving AB is −1.4% (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 OurLiving AB (OURLIV)?
The return on equity (ROE) of OurLiving AB is −17.8% (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 OurLiving AB (OURLIV)?
On an EBIT basis the return on assets of OurLiving AB is −46.0% (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 OurLiving AB (OURLIV)?
The operating margin of OurLiving AB is 3.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at OurLiving AB (OURLIV)?
Revenue at OurLiving AB is growing +16.6% versus a year earlier (3y avg +36.9%). 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 debt does OurLiving AB (OURLIV) carry?
The net debt of OurLiving AB is 1.8M SEK (fiscal year 2025, ≈ 8.4 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 OurLiving AB in the live analysis
One click puts OurLiving 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 7, 2026