EN DE
Check 35,000+ stocks against 26 valuation models and 37 quality factors
Data-driven stock valuation

AcadeMedia AB (0RHN) fair value: what the stock is really worth

As of Oct 2, 2026: fair value of AcadeMedia AB SEK 247, price SEK 98.75, upside +150.5%, quality 54 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.

  1. Fair value above price? Yes
  2. Good quality? Yes
  3. Add to watchlist

Industrials · GB · Home Sweden · ISIN SE0007897079

AA Thin data Sep 24, 2026

AcadeMedia AB

0RHN · LSE

Clearly undervaluedStrong Fair Value upside, but quality is only moderate.

✓Fair value kr 247.35 · Strongly undervalued (+150.5%)
!Quality 54/100
!Mixed Growth (revenue 3y +7.3 %/yr)
!Thin margins · 4.5% net margin (TTM)
✓Low debt
·2.3% dividend yield · Safety not assessed
!Moderate moat 47/100
!Evidence only low, so the estimate is less certain
Watch AcadeMedia AB for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free Pro now: $1 first month

What runs behind every stock

26 valuation models 8 families, DCF to NCAV 37 quality factors margins, balance sheet, cashflow, debt 6 AI factors moat, what no ratio measures 2,000+ data points verified, per stock, median

69 individual criteria per stock, every one traceable See the method →

Price vs Fair Value

kr 108.03 kr 38.30 Fair Value kr 247.35 Jul 2021 Oct 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 24, 2026.

How to read this chart

60‑month range kr 38.30 – kr 108.03 · fair‑value band kr 168.70 – kr 325.99 · the kr 98.75 price screens below the kr 247.35 fair value. Dashed = 300-day average. As of Sep 24, 2026.

Which stocks are undervalued right now? Check free Discover now →

Company profile

AcadeMedia AB (publ) operates as an independent education provider in Sweden, Finland, Norway, the Netherlands, and Germany. The company operates through four segments: Preschool & International, Primary Schools, Secondary School, and Adult Education. It operates preschools, primary schools, upper secondary schools, and adult education units.

Show more

AcadeMedia AB (publ) operates as an independent education provider in Sweden, Finland, Norway, the Netherlands, and Germany. The company operates through four segments: Preschool & International, Primary Schools, Secondary School, and Adult Education. It operates preschools, primary schools, upper secondary schools, and adult education units. The company was formerly known as Anew Learning AB. AcadeMedia AB (publ) was founded in 1898 and is headquartered in Stockholm, Sweden.

Stock analysis

AcadeMedia AB (0RHN) currently trades at kr 98.75, while our model-based Fair Value estimate is kr 247.35, implying the stock looks roughly 60.1% undervalued today.

Show more

Valuation

Bull case: the DCF Models group reads highest at a median of kr 478.44 per share, and 19 of the 25 models we run sit above the kr 98.75 price.

Bear case: the Dividend Discount group reads lowest at kr 40.98, and 6 of the 25 models stay below the price. Evidence for this calculation is low.

Scenario range: kr 168.70 (bear) to kr 325.99 (bull), the price of kr 98.75 sits below 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 54/100 (solid quality), in the Industrials sector.

Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.

AcadeMedia AB reported revenue of 13.3B SEK in FY2021 versus 9.5B SEK in FY2017, a compound +8.8%/yr. Reported net income was 594M SEK in FY2021, compounding +9.4%/yr from FY2017.

Key figures

Market cap 5.7B SEK (≈ $568M) · P/S ratio 0.29 · Dividend yield 2.3% · Net margin 4.5% · Return on equity 13.8% · Return on assets (EBIT) 6.7% · Operating margin 10.1% · Revenue (TTM) 19.8B SEK.

Competitive moat

Our AI-assisted moat analysis scores the competitive advantage at 48 out of 100 (low confidence).

What moves the price

The share trades about 9% below its 52-week high and 13% above its 52-week low, currently above its 200-day average.

For context, the median of 10 Industrials peers we cover trades at −24% fair-value upside, at 150%, 0RHN screens cheaper than that median.

Fair Value models

Bear kr 168.70 Fair Value kr 247.35 Bull kr 325.99
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. 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. Evidence ⓘEvidence = 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.
Highest evidence
FCF DCF kr 472.06 kr 717.82 kr 1,059 76
Growth DCF kr 472.18 kr 702.39 kr 1,009 75
EPV kr 122.04 kr 140.71 kr 156.26 74
All 25 models by family
DCF Models
FCF DCF kr 472.06 kr 717.82 kr 1,059 76
5Y Revenue Exit kr 283.00 kr 407.44 kr 560.24 70
5Y EBITDA Exit kr 459.11 kr 745.82 kr 1,083 71
5Y P/E Exit kr 263.82 kr 370.60 kr 480.03 68
10Y Revenue Exit kr 349.66 kr 478.44 kr 644.33 64
10Y EBITDA Exit kr 458.30 kr 696.26 kr 1,018 65
10Y P/E Exit kr 343.21 kr 454.73 kr 586.99 62
Earnings-Based
Graham-Dodd kr 69.96 kr 247.87 kr 333.65 61
Lynch FV kr 58.12 kr 83.03 kr 107.93 58
PEG = 1.0 kr 58.12 kr 83.03 kr 107.93 55
EPV kr 122.04 kr 140.71 kr 156.26 74
Dividend Discount
Gordon GGM kr 24.89 kr 44.86 kr 61.75 65
DDM Multi-Stage kr 24.89 kr 40.98 kr 47.92 64
Multiples
P/E Multiple kr 162.04 kr 216.05 kr 270.06 63
P/S Multiple kr 131.17 kr 174.90 kr 218.62 58
P/B Multiple kr 131.17 kr 174.90 kr 218.62 55
EV/EBIT kr 243.29 kr 329.34 kr 415.39 66
EV/EBITDA kr 507.46 kr 681.56 kr 855.67 67
EV/Revenue kr 169.39 kr 248.35 kr 327.32 53
Asset-Based
NCAV (Graham) kr 46.05 kr 61.70 kr 92.09 54
Growth DCF
Growth DCF kr 472.18 kr 702.39 kr 1,009 75
Rev-Margin DCF kr 283.00 kr 413.55 kr 571.40 69
Economic Profit
Residual Income kr 78.98 kr 86.97 kr 107.16 73
ROIC Compounder kr 128.99 kr 162.62 kr 202.50 69
Growth Earnings
Growth-Adj P/E kr 112.10 kr 160.15 kr 208.19 65

Open the full fair value analysis →

Notify me when 0RHN reaches fair value

Put 0RHN on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Quality Score breakdown

Overall quality 54/100

Of which business quality 55 · Market factors (momentum, volatility) 55

Profitability 41
Margins and returns on capital today
Quality Growth 55
Are margins and returns improving?
Cashflow 92
Earnings quality: real cash, not paper profit
Fin. Strength 31
Balance sheet, leverage, solvency risk
Investment 54
Disciplined investing over empire-building
Low Volatility 85
Calm price path (market factor)
Momentum 40
Price trend over the last 3–12 months (market factor)
52W Momentum 46
Distance to the 52-week high (market factor)

Open the full quality analysis →

Revenue & earnings trend

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. 71/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+8.7%
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.
+7.3%
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.
6.4% (2017) → 8.8% (2021)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: no share-count history
not computed

Watch 0RHN, get fair value alerts →

Compare AcadeMedia 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.Aerospace & Defense · 227 stocks

Beats the industry median on 8/12 measures
Overall it ranks above its industry peers.
Valuation
Quality Score 54 · Above median
Fair Value upside +141.9% · Top 25%
Profitability
Return on equity (TTM) 13.8% · Above median
Return on assets 5.1% · Above median
Net margin (TTM) 4.5% · Below median
Operating margin (TTM) 10.1% · Below median
Growth and dividend
Revenue growth 6.6% · Below median
Dividend yield (TTM) 2.3% · Top 25%
Balance sheet
Debt / equity 0.34× · Above median

Valuation Multiplesvs Aerospace & Defense median · lower = cheaper

P/B 0.11× · Cheapest 25%
P/S (TTM) 0.03× · Cheapest 25%
EV/EBITDA 0.7× · Cheapest 25%

Context: sector, industry, market

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

Weapons Defense

Similar stocks

10 more Aerospace & Defense stocks, each showing price versus our Fair Value estimate.

Stock Price Fair Value vs Fair Value
General Electric Company GE $312.29 $92.61 −70%
RTX Corporation RTX $185.01 $88.30 −52%
Airbus SE AIR €185.60 €112.14 −40%
Lockheed Martin Corporation LMT $509.25 $439.62 −14%
Howmet Aerospace Inc HWM $230.94 $52.67 −77%
General Dynamics Corporation GD $334.16 $274.19 −18%
Northrop Grumman Corporation NOC $504.61 $382.98 −24%
TransDigm Group TDG $1,116 $1,228 +10%
Thales S.A HO €222.70 €170.99 −23%
Rheinmetall AG RHM €956.90 €313.19 −67%

Explore undervalued stocks

More undervalued Industrials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screenerFilter by region, size and sector Compare toolTwo stocks side by side Extrinsic Value Calculator…Calculator with industry benchmark Peter Lynch Fair Value Formula &…Calculator with industry benchmark
Run the numbers yourself: free valuation calculators
DCF CalculatorGraham NumberPeter Lynch FormulaDDM CalculatorFama-French ModelIntrinsic Value
For bloggers & editors: embed code + live data

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.

AcadeMedia AB · Fair Value
kr 247.35 +60%Fair Value
Calculator →

Cite: Fair Value Calculator (2026). "AcadeMedia AB Fair Value". https://www.fairvalue-calculator.com/stock/0RHN

Frequently asked questions

Is AcadeMedia AB (0RHN) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of kr 247.35 versus a price of kr 98.75, about +150% upside (undervalued).
What is the fair value of 0RHN?
Our model-based fair value for AcadeMedia AB is kr 247.35 (as of Sep 24, 2026), built from audited fundamentals. The current price: kr 98.75.
What is the quality score of 0RHN?
AcadeMedia AB has a Quality Score of 54/100. 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 AcadeMedia AB (0RHN)?
Our model-based price target is the fair value of kr 247.35 (as of Sep 24, 2026) from 25 valuation models. Cautious scenario kr 168.70, optimistic scenario kr 325.99. It is a calculation from audited fundamentals, not an analyst target.
What is the AcadeMedia AB stock forecast for 2026?
Our models put fair value at kr 247.35, about +150% upside versus a price of kr 98.75 (undervalued). Cautious scenario kr 168.70, optimistic scenario kr 325.99. The calculation is refreshed regularly with new filings.
What is the revenue of AcadeMedia AB (0RHN)?
AcadeMedia AB reported trailing-twelve-month revenue of about 19.8B SEK (latest available figure, as of Sep 24, 2026).
Does AcadeMedia AB pay a dividend?
AcadeMedia AB currently shows a dividend yield of about 2.28% relative to its recent price (as of Sep 24, 2026).
What is the intrinsic value of AcadeMedia AB (0RHN)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For AcadeMedia AB it is kr 247.35 per share (as of Sep 24, 2026), against a price of kr 98.75. It is the blended result of 25 valuation models (cash flow, earnings, asset, dividend).
Is AcadeMedia AB stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 0RHN trades below its calculated fair value: price kr 98.75, fair value kr 247.35, a gap of about +150% (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 0RHN?
No. The price is what the market pays today (kr 98.75); the fair value is what the company's own numbers justify (kr 247.35). For AcadeMedia AB the two are kr 148.60 per share apart. That gap is exactly why we show both numbers side by side.
How much is AcadeMedia AB worth?
The market values AcadeMedia AB at about 5.7B SEK (market capitalisation, as of Sep 24, 2026). Per share that is kr 98.75; our models calculate a fair value of kr 247.35 per share.
What do the bullish and bearish scenarios say about 0RHN?
Our models span a range for AcadeMedia AB: cautious scenario kr 168.70, base kr 247.35, optimistic kr 325.99 per share (as of Sep 24, 2026, price kr 98.75). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of AcadeMedia AB (0RHN)?
Balance-sheet figures for AcadeMedia AB (as of Sep 24, 2026): return on equity 13.8%, debt of 0.34 per unit of equity. They feed the Quality Score of 54/100, which measures business quality independently of the share price.
How far is 0RHN from its 52-week high?
AcadeMedia AB trades at kr 98.75, about 9% below its 52-week high of kr 108.03 and 13% above the low of kr 87.75 (as of Oct 2, 2026). Distance from the high says nothing about value: that is what the fair value of kr 247.35 is for.
Which stocks are comparable to AcadeMedia AB?
From the same area (Industrials) we also value General Electric Company, RTX Corporation, Airbus SE, Lockheed Martin Corporation, 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 AcadeMedia AB stock attractive at the current price?
The data as of Sep 24, 2026: price kr 98.75, calculated fair value kr 247.35 (+150%), Quality Score 54/100, from 25 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 0RHN calculated?
We run AcadeMedia AB through 25 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of kr 247.35, 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 14.5 % above its aggregate fair value. AcadeMedia AB currently trades 60 % 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 AcadeMedia AB (0RHN)?
The closing price on Oct 2, 2026 was kr 98.75. Our model-based fair value is kr 247.35, about +150% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with AcadeMedia AB right now?
The price is below even our cautious bear case (kr 168.70). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (54/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (kr 168.70 to kr 325.99) leaves room in how you read the outcome.

Key figures of AcadeMedia AB

How large is the market capitalisation of AcadeMedia AB (0RHN)?
The market capitalisation of AcadeMedia AB is 5.7B SEK (≈ $568M). 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 AcadeMedia AB (0RHN)?
The price-to-sales ratio of AcadeMedia AB is 0.29 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the dividend yield of AcadeMedia AB (0RHN)?
The dividend yield of AcadeMedia AB is 2.3%. 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 AcadeMedia AB (0RHN)?
The net margin of AcadeMedia AB is 4.5% (fiscal year 2021). 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 AcadeMedia AB (0RHN)?
The return on equity (ROE) of AcadeMedia AB is 13.8% (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 AcadeMedia AB (0RHN)?
On an EBIT basis the return on assets of AcadeMedia AB is 6.7% (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 AcadeMedia AB (0RHN)?
The operating margin of AcadeMedia AB is 10.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at AcadeMedia AB (0RHN)?
Revenue at AcadeMedia AB is growing +6.6% versus a year earlier (3y avg +7.3%). 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 AcadeMedia AB (0RHN)?
Earnings per share at AcadeMedia AB are growing +23.1% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed

Watch AcadeMedia AB in the live analysis

One click puts AcadeMedia AB on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.