EN DE

Afry AB (AFRY) Fair Value & Analysis

Industrials · SE · Market cap 11.7B SEK

AA Afry AB AFRY · ST
Pricekr 106.50
Fair Valuekr 154.18
Upside+44.8%
Quality58/100
Watch Afry AB for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 3.1% net margin
Low debt · generates free cash flow
5.77% dividend yield
Ranks above peers (11/15)
Narrow moat 37/100
Evidence: High Range kr 115.64 – kr 192.73 Share as image

Fair value as of: Jul 17, 2026

From 24 valuation models · updated 23 days ago

Share price −0.8% over the past month.

A solid business, screening 45% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (kr 115.64). The market is more pessimistic than our downside scenario.
  • Solid quality (58/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

kr 249.99 kr 93.99 Fair Value kr 154.18 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 17, 2026.

How to read this chart

60‑month range kr 93.99 – kr 249.99 · fair‑value band kr 115.64 – kr 192.73 · the kr 106.50 price screens below the kr 154.18 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 17, 2026.

Full chart & analysis →

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

Analysis

Afry AB (AFRY) currently trades at kr 106.50, while our model-based Fair Value estimate is kr 154.18, implying the stock looks roughly 44.8% undervalued today. The Quality Score stands at 58/100 (solid quality), in the Industrials sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Afry AB generated revenue of 25.3B SEK at a net margin of 3.1%. Revenue declined 6.3% year over year. It earns a return on equity of 6.1%. Net debt stands at 5.2B SEK. Fundamentals as of Jul 17, 2026

Our scenario range runs from kr 115.64 (bear case) to kr 192.73 (bull case); at kr 106.50, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 36% below its 52-week high, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -45% fair-value upside, at 45%, AFRY screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF kr 228.80 kr 412.68 kr 722.59 80
Residual Income kr 92.53 kr 96.03 kr 99.06 76
Rev-Margin DCF kr 153.50 kr 265.00 kr 408.51 74
All 24 models by family
DCF Models
FCF DCF kr 230.29 kr 429.51 kr 773.73 38
Owner Earnings kr 161.78 kr 306.50 kr 556.54 31
5Y Revenue Exit kr 153.50 kr 265.99 kr 415.35 39
5Y EBITDA Exit kr 200.18 kr 361.73 kr 562.23 41
5Y P/E Exit kr 132.68 kr 223.30 kr 323.89 38
10Y Revenue Exit kr 172.64 kr 287.91 kr 458.38 36
10Y EBITDA Exit kr 208.26 kr 357.86 kr 580.71 37
10Y P/E Exit kr 163.60 kr 256.72 kr 382.19 35
Earnings-Based
Graham-Dodd kr 49.93 kr 227.43 kr 312.02 54
Lynch FV kr 59.57 kr 85.09 kr 110.62 50
PEG = 1.0 kr 59.57 kr 85.09 kr 110.62 46
EPV kr 102.93 kr 123.44 kr 141.39 59
Multiples
P/E Multiple kr 115.64 kr 154.18 kr 192.73 63
P/S Multiple kr 93.61 kr 124.81 kr 156.02 58
P/B Multiple kr 93.61 kr 124.81 kr 156.02 55
EV/EBIT kr 174.69 kr 239.64 kr 304.58 53
EV/EBITDA kr 203.66 kr 278.25 kr 352.85 54
EV/Revenue kr 118.92 kr 178.51 kr 238.11 43
Asset-Based
NCAV (Graham) kr 58.17 kr 77.95 kr 116.34 50
Growth DCF
Growth DCF kr 228.80 kr 412.68 kr 722.59 80
Rev-Margin DCF kr 153.50 kr 265.00 kr 408.51 74
Economic Profit
Residual Income kr 92.53 kr 96.03 kr 99.06 76
ROIC Compounder kr 102.93 kr 131.91 kr 177.46 72
Growth Earnings
Growth-Adj P/E kr 96.07 kr 137.24 kr 178.41 68

Widest divergence: DCF Models (kr 287.91) versus Asset-Based (kr 77.95). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 25.3B SEK
Revenue growth (YoY) -6.3%
Net margin 3.1%
Return on equity 6.1%
Free cash flow 2.1B SEK FY2025
P/E ratio 16.0
More key figures
Operating margin 6.8%
EPS (TTM) kr 6.98
Dividend yield 5.4%
EPS growth (YoY) -4.0%
Net debt 5.2B SEK FY2025

Figures from reported company fundamentals · as of Jul 17, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 58/100

Of which business quality 57 · Market factors (momentum, volatility) 33

Profitability 34
Margins and returns on capital today
Quality Growth 25
Are margins and returns improving?
Cashflow 71
Earnings quality: real cash, not paper profit
Fin. Strength 48
Balance sheet, leverage, solvency risk
Investment 98
Disciplined investing over empire-building
Low Volatility 70
Calm price path (market factor)
Momentum 21
Price trend over the last 3–12 months (market factor)
52W Momentum 12
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Afry AB provides engineering, design, and advisory services for the infrastructure, industry, and energy sectors in the Nordics, North America, South America, Asia, rest of Europe, and internationally. It operates through Energy, Industry, and Transportation & Places segments.

Full company description

Afry AB provides engineering, design, and advisory services for the infrastructure, industry, and energy sectors in the Nordics, North America, South America, Asia, rest of Europe, and internationally. It operates through Energy, Industry, and Transportation & Places segments. The company offers architecture and design services; automation and manufacturing solutions; automotive and mobility services; building solutions for airports, culture and sports facilities, high security facilities, hospitals, healthcare and research facilities, hotels and restaurants, housing and industrial facilities, offices, retail properties, schools and academic facilities, and stations and terminals; defense technology systems; digital solutions and information technology services; and engineering and consulting services for energy and power applications. It also provides sustainable and environmental solutions; services for food, life science, and pharmaceutical industries; management consulting services; solutions for processing industries, including mining and metals, food and beverage, pulp and paper, and chemical industries, as well as biorefining and biobased solutions; product development services; project management services; transport infrastructure services; solutions for water management; and consulting services and software products. The company was formerly known as ÅF Pöyry AB (publ) and changed its name to Afry AB in June 2021. Afry AB was founded in 1895 and is headquartered in Stockholm, Sweden.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Afry AB reported revenue of kr 25.8B in FY2025 versus kr 20.1B in FY2021, a compound +6.4%/yr. Reported net income was kr 800M in FY2025, compounding −8.3%/yr from FY2021.

Growth Quality 66/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
25.8B SEK
Latest YoY
−5.2%
Avg. growth/yr (3Y)
+3.0%
Avg. growth/yr (5Y)
+6.3%
Avg. growth/yr (28Y)
+11.7%
Revenue +6.4%/yr
FY21 kr 20.1B
FY22 kr 23.6B
FY23 kr 27.0B
FY24 kr 27.2B
FY25 kr 25.8B
Net income −8.3%/yr
FY21 kr 1.1B
FY22 kr 974M
FY23 kr 1.1B
FY24 kr 1.2B
FY25 kr 800M

Watch AFRY: get an alert when its fair value changes →

Share or link this analysis
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.

Cite: Fair Value Calculator (2026). "Afry AB Fair Value". https://www.fairvalue-calculator.com/stock/AFRY

Earlier news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Engineering & Construction · 837 stocks

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.

Quality Score 58 · Above median
Fair Value upside +45% · Top 25%
Return on equity (TTM) 6% · Below median
Return on assets 4% · Above median
Net margin (TTM) 3% · Below median
Operating margin (TTM) 6% · Above median
Revenue growth -2% · Below median
Dividend yield (TTM) 5.8% · Top 25%
Debt / equity 0.28× · Higher than median

Valuation Multiples vs Engineering & Construction median · lower = cheaper

P/E (TTM) 14.8× · Cheaper than median
P/B 0.92× · Cheaper than median
P/S (TTM) 0.46× · Cheaper than median
P/FCF 0.6× · Cheaper than median
EV/EBITDA 7.5× · Cheaper than median
PEG 1.15× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 93 · sector 16
FUTURE 0 · sector 18
PAST 25 · sector 26
HEALTH 86 · sector 94
DIVIDEND 100 · sector 33

Values & ESG

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

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Engineering & Construction stocks, each showing price versus our Fair Value estimate (as of Jul 17, 2026).

Stock Price Fair Value vs Fair Value
Larsen & Toubro Limited LT ₹3,815 ₹1,994 -48%
Samsung C&T Corporation 028260 346,000 KRW 268,779 KRW -22%
Hyundai Engineering & Construction Co 000720 99,000 KRW 63,993 KRW -35%
United Integrated Services Co 2404 1,250 TWD 925.62 TWD -26%
Samsung E&A Co 028050 42,550 KRW 44,840 KRW +5%
Rail Vikas Nigam Limited RVNL ₹232.67 ₹61.46 -74%
Daewoo Engineering & Construction Co 047040 16,240 KRW 6,507 KRW -60%
NBCC (India) Limited NBCC ₹96.32 ₹48.22 -50%
Cemindia Projects Limited CEMPRO ₹1,330 ₹730.69 -45%
KEPCO Engineering & Construction Company 052690 92,700 KRW 20,172 KRW -78%

Compare Afry AB with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

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

Frequently asked questions

Is Afry AB (AFRY) overvalued or undervalued?
As of Jul 17, 2026, our model estimates a fair value of kr 154.18 versus a price of kr 106.50, about +45% (undervalued).
What is the fair value of AFRY?
Our model-based fair value for Afry AB is kr 154.18 (as of Jul 17, 2026), built from audited fundamentals. The current price is kr 106.50.
What is the quality score of AFRY?
Afry AB has a Quality Score of 58/100. 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 revenue of Afry AB (AFRY)?
Afry AB reported trailing-twelve-month revenue of about 25.3B SEK (latest available figure, as of Jul 17, 2026).
What is the net profit margin of AFRY?
The net profit margin of Afry AB is about 3.1%, meaning it keeps roughly 3.1% of revenue as net income. Based on the latest reported figures.
Does Afry AB pay a dividend?
Afry AB currently shows a dividend yield of about 5.36% relative to its recent price (as of Jul 17, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Afry AB and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.