EN DE

Ambea AB (AMBEA) Fair Value & Analysis

Healthcare · SE · Market cap 11.6B SEK

AA Ambea AB AMBEA · ST
Pricekr 143.00
Fair Valuekr 140.64
Upside-1.7%
Quality61/100
Watch Ambea AB for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 4.3% net margin
Low debt · generates free cash flow
1.82% dividend yield
Mixed vs. peers (8/14)
Narrow moat 44/100
Evidence: High Range kr 105.48 – kr 194.84 Share as image

Fair value as of: Jul 19, 2026

From 24 valuation models · updated 21 days ago

Share price −1.0% over the past month.

A solid business, currently priced close to our fair value.

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • A fairly wide model range (kr 105.48 to kr 194.84) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

kr 159.00 kr 29.68 Fair Value kr 140.64 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 19, 2026.

How to read this chart

60‑month range kr 29.68 – kr 159.00 · fair‑value band kr 105.48 – kr 194.84 · the kr 143.00 price screens above the kr 140.64 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 19, 2026.

Full chart & analysis →

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

Analysis

Ambea AB (AMBEA) currently trades at kr 143.00, while our model-based Fair Value estimate is kr 140.64, implying the stock looks roughly 1.7% fairly valued today. The Quality Score stands at 61/100 (solid quality), in the Healthcare sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Ambea AB generated revenue of 16.7B SEK at a net margin of 4.3%. Revenue grew 15.5% year over year. It earns a return on equity of 14.2%. Net debt stands at 12.5B SEK. Fundamentals as of Jul 19, 2026

Our scenario range runs from kr 105.48 (bear case) to kr 194.84 (bull case); at kr 143.00, the current price sits within 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 7% below its 52-week high and 34% above its 52-week low, currently above its 200-day average. For context, the median of 10 Healthcare peers we cover trades at 11% fair-value upside, at -2%, AMBEA screens richer 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 289.94 kr 509.17 kr 871.40 80
Residual Income kr 61.16 kr 74.62 kr 166.17 76
Rev-Margin DCF kr 168.06 kr 276.89 kr 414.26 74
All 24 models by family
DCF Models
FCF DCF kr 290.19 kr 523.13 kr 914.89 38
Owner Earnings kr 290.34 kr 523.40 kr 915.35 31
5Y Revenue Exit kr 168.06 kr 275.94 kr 415.44 39
5Y EBITDA Exit kr 295.68 kr 532.50 kr 823.56 41
5Y P/E Exit kr 162.35 kr 264.47 kr 375.62 38
10Y Revenue Exit kr 202.75 kr 317.14 kr 478.86 36
10Y EBITDA Exit kr 291.01 kr 502.48 kr 812.32 37
10Y P/E Exit kr 203.52 kr 308.85 kr 446.33 35
Earnings-Based
Graham-Dodd kr 56.25 kr 238.30 kr 325.31 54
Lynch FV kr 60.69 kr 86.70 kr 112.71 50
PEG = 1.0 kr 60.69 kr 86.70 kr 112.71 46
EPV kr 94.77 kr 114.67 kr 132.09 59
Multiples
P/E Multiple kr 136.50 kr 182.00 kr 227.50 63
P/S Multiple kr 105.48 kr 140.64 kr 175.80 58
P/B Multiple kr 105.48 kr 140.64 kr 175.80 55
EV/EBIT kr 166.00 kr 229.55 kr 293.10 53
EV/EBITDA kr 328.94 kr 446.80 kr 564.67 54
EV/Revenue kr 111.42 kr 169.73 kr 228.05 43
Asset-Based
NCAV (Graham) kr 32.34 kr 43.34 kr 64.69 50
Growth DCF
Growth DCF kr 289.94 kr 509.17 kr 871.40 80
Rev-Margin DCF kr 168.06 kr 276.89 kr 414.26 74
Economic Profit
Residual Income kr 61.16 kr 74.62 kr 166.17 76
ROIC Compounder kr 105.78 kr 151.06 kr 212.62 72
Growth Earnings
Growth-Adj P/E kr 105.34 kr 150.48 kr 195.63 68

Widest divergence: DCF Models (kr 317.14) versus Asset-Based (kr 43.34). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 16.7B SEK
Revenue growth (YoY) +15.5%
Net margin 4.3%
Return on equity 14.2%
Free cash flow 2.0B SEK FY2025
P/E ratio 16.9
More key figures
Operating margin 8.4%
EPS (TTM) kr 8.56
Dividend yield 1.8%
EPS growth (YoY) +45.3%
Net debt 12.5B SEK FY2025

Figures from reported company fundamentals · as of Jul 19, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 61/100

Of which business quality 59 · Market factors (momentum, volatility) 63

Profitability 38
Margins and returns on capital today
Quality Growth 51
Are margins and returns improving?
Cashflow 77
Earnings quality: real cash, not paper profit
Fin. Strength 24
Balance sheet, leverage, solvency risk
Investment 86
Disciplined investing over empire-building
Low Volatility 74
Calm price path (market factor)
Momentum 58
Price trend over the last 3–12 months (market factor)
52W Momentum 61
Distance to the 52-week high (market factor)
Net Issuance 100
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

Ambea AB (publ) provides elderly care, disability care, and psychosocial support for the elderly and people with disabilities in Sweden, Norway, and Denmark. It operates through Nytida, Vardaga, Stendi, Altiden, and Klara segments.

Full company description

Ambea AB (publ) provides elderly care, disability care, and psychosocial support for the elderly and people with disabilities in Sweden, Norway, and Denmark. It operates through Nytida, Vardaga, Stendi, Altiden, and Klara segments. The company offers social care services; schools for children and youth with neuropsychiatric disorders under the Nytida brand; nursing homes and home care services for elderly people under the Vardaga brand; and social care for adults, children, and youth, as well as personal assistance under the Stendi brand. It also offers disability care, nursing home, home care, and rehabilitation services under the Altiden brand. In addition, the company offers staff solutions for social welfare services, including ambulatory care teams and student health service staffing under the Klara brand. Further, it develops and offers skills development training and coaching services in disability care, social services field, aged care, and schools under the Lära brand; and care youth and families as well as residential facilities personal assistance, daily activity units and rehabilitation for people with physical and intellectual disabilities, and psychosocial problems under the Validia brand. Ambea AB (publ) was incorporated in 1993 and is headquartered in Solna, Sweden.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Ambea AB reported revenue of kr 16.0B in FY2025 versus kr 11.5B in FY2021, a compound +8.7%/yr. Reported net income was kr 665M in FY2025, compounding +29.4%/yr from FY2021.

Growth Quality 80/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
16.0B SEK
Latest YoY
+13.0%
Avg. growth/yr (3Y)
+8.3%
Avg. growth/yr (5Y)
+7.7%
Avg. growth/yr (11Y)
+13.0%
Revenue +8.7%/yr
FY21 kr 11.5B
FY22 kr 12.6B
FY23 kr 13.3B
FY24 kr 14.2B
FY25 kr 16.0B
Net income +29.4%/yr
FY21 kr 237M
FY22 kr 366M
FY23 kr 455M
FY24 kr 620M
FY25 kr 665M

Watch AMBEA: 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). "Ambea AB Fair Value". https://www.fairvalue-calculator.com/stock/AMBEA

Peer Group

Medical Care Facilities · 262 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 61 · Above median
Fair Value upside −2% · Above median
Return on equity (TTM) 14% · Above median
Return on assets 4% · Above median
Net margin (TTM) 4% · Below median
Operating margin (TTM) 8% · Below median
Revenue growth 16% · Above median
Dividend yield (TTM) 1.8% · Below median
Debt / equity 0.41× · Higher than median

Valuation Multiples vs Medical Care Facilities median · lower = cheaper

P/E (TTM) 16.9× · Cheaper than median
P/B 2.24× · Pricier than median
P/S (TTM) 0.70× · Cheaper than median
P/FCF 0.6× · Cheaper than 75% of peers
EV/EBITDA 8.8× · Pricier 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 31 · sector 22
FUTURE 78 · sector 24
PAST 57 · sector 30
HEALTH 80 · sector 90
DIVIDEND 36 · sector 38

Insider activity: 40/100

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 Medical Care Facilities stocks, each showing price versus our Fair Value estimate (as of Jul 19, 2026).

Stock Price Fair Value vs Fair Value
HCA Healthcare, Inc HCA $378.85 $554.93 +46%
Fresenius SE FRE €41.73 €32.15 -23%
Dr. Sulaiman Al Habib Medical Services Group 4013 235.00 SAR 112.37 SAR -52%
IHH Healthcare Berhad, an investment holding company, Q0F 2.58 SGD 1.44 SGD -44%
Tenet Healthcare Corporation THC $194.91 $338.05 +73%
Rede D'Or São Luiz S.A RDOR3 R$36.01 R$47.31 +31%
DaVita Inc DVA $231.61 $255.97 +11%
Apollo Hospitals Enterprise Limited APOLLOHOSP ₹8,955 ₹2,955 -67%
Fresenius Medical Care AG FMS $24.68 $45.60 +85%
Aier Eye Hospital Group 300015 ¥8.68 ¥7.67 -12%

Compare Ambea AB with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Healthcare 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 Ambea AB (AMBEA) overvalued or undervalued?
As of Jul 19, 2026, our model estimates a fair value of kr 140.64 versus a price of kr 143.00, about −2% (fairly valued).
What is the fair value of AMBEA?
Our model-based fair value for Ambea AB is kr 140.64 (as of Jul 19, 2026), built from audited fundamentals. The current price is kr 143.00.
What is the quality score of AMBEA?
Ambea AB has a Quality Score of 61/100. 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 Ambea AB (AMBEA)?
Ambea AB reported trailing-twelve-month revenue of about 16.7B SEK (latest available figure, as of Jul 19, 2026).
What is the net profit margin of AMBEA?
The net profit margin of Ambea AB is about 4.3%, meaning it keeps roughly 4.3% of revenue as net income. Based on the latest reported figures.
Does Ambea AB pay a dividend?
Ambea AB currently shows a dividend yield of about 1.89% relative to its recent price (as of Jul 19, 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 Ambea 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.