Fair Value Calculator Fair Value Calculator
EN DE

Asmodee Group (ASMDEE-B) Fair Value & Analysis

Consumer Cyclical · SE · Market cap 34.2B SEK

AG Asmodee Group ASMDEE-B · ST
Pricekr 144.60
Fair Valuekr 35.62
Upside-75.4%
Quality64/100
Watch Asmodee Group for free, get notified when fair value or trend changes. Watch for free
Evidence: High Range kr 17.09 – kr 38.19 📤 Share as image

Fair value as of: Jul 16, 2026

From 24 valuation models · updated 5 days ago

Share price +7.6% over the past month.

Price vs Fair Value (12 months)

kr 152.70 kr 95.93 Fair Value kr 35.62 Jul 2025 Jul 2026

12‑month range kr 95.93 – kr 152.70 · fair‑value band kr 17.09 – kr 38.19 · the kr 144.60 price screens above the kr 35.62 fair value. As of Jul 16, 2026.

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

Analysis

Asmodee Group (ASMDEE-B) currently trades at kr 144.60, while our model-based Fair Value estimate is kr 35.62, implying the stock looks roughly 75.4% overvalued today. We read business quality at 64/100 (solid quality), in the Consumer Cyclical 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, Asmodee Group generated revenue of 1.7B SEK at a net margin of 1.7%. Revenue grew 19.2% year over year. It earns a return on equity of 1.5%. Net debt stands at 259M SEK. Fundamentals as of Jul 16, 2026

Our scenario range runs from kr 17.09 (bear case) to kr 38.19 (bull case); at kr 144.60, the current price sits above that range. The share trades about 6% below its 52-week high and 58% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -37% fair-value upside, at -75%, ASMDEE-B screens richer than that median.

Key figures & financial health

Revenue (TTM) 1.7B SEK
Revenue growth (YoY) +19.2%
Net margin 1.7%
Return on equity 1.5%
Free cash flow 194M SEK FY2025
P/E ratio 107.2
More key figures
Operating margin 2.8%
EPS (TTM) kr 1.30
EPS growth (YoY) +895%
Net debt 259M SEK FY2025

Figures from reported company fundamentals (EODHD) · as of Jul 16, 2026. TTM = trailing twelve months.

About the company

Asmodee Group AB (publ) engages in publishing and distribution of tabletop games. The company offers board games, trading card games, and various other type of games played on or around table. Its portfolio includes CATAN, Ticket to ride, Dobble/Spot-it!, 7 Wonders, and Exploding Kittens. The company also establishes third-party licensing and/or distribution collaborations with entertainment franchises and third-party IP owners. Asmodee Group AB (publ) has strategic alliance with Chuck E. Cheese to bring the award-winning Spot It! game, known as Dobble, to life through an mmersive summer experience. It operates in Sweden, France, Germany, the United States, the United Kingdom, rest of the Americas, rest of Europe, and internationally. The company was founded in 1995 and is headquartered in Boulogne-Billancourt, France.

Revenue & earnings trend

FY2022 – FY2025 · reported fiscal years

Asmodee Group reported revenue of kr 1.7B in FY2025 versus kr 1.2B in FY2022, a compound +11.5%/yr. Reported net income was kr 27.7M in FY2025, compounding −36.5%/yr from FY2022.

Revenue +11.5%/yr
FY22 kr 1.2B
FY23 kr 1.3B
FY24 kr 1.4B
FY25 kr 1.7B
Net income −36.5%/yr
FY22 kr 108M
FY23 −kr 541M
FY24 kr 4.7M
FY25 kr 27.7M

Is ASMDEE-B fairly valued? → Check now

📤 Share or link this analysis
🔗 Embed on your site (free fair-value badge)

Paste this into your site or blog, it shows the current fair value and links back here (free, and welcome):

Cite: Fair Value Calculator (2026). "Asmodee Group Fair Value". https://www.fairvalue-calculator.com/stock/ASMDEE-B

Similar stocks

10 more Leisure stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
Oriental Land Co OLCLF $15.65 $8.36 -47%
Pop Mart International Group PMRTY $21.06 $7.00 -67%
ANTA Sports Products Limited ANPDF $9.10 $18.76 +106%
Amer Sports, Inc AS $33.76 $19.60 -42%
BANDAI NAMCO Holdings NCBDY $11.23 $15.86 +41%
Hasbro, Inc HAS $82.29 $72.82 -12%
Games Workshop Group GWKSY $28.44 $18.02 -37%
Life Time Group LTH $37.33 $16.15 -57%
Shimano Inc SMNNY $10.52 $7.74 -26%
Acushnet Holdings GOLF $107.09 $36.97 -65%

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

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

Frequently asked questions

Is Asmodee Group (ASMDEE-B) undervalued?
As of Jul 16, 2026, our model estimates a fair value of kr 35.62 versus a price of kr 144.60, about −75% (overvalued). Model-based estimate, not financial advice.
What is the fair value of ASMDEE-B?
Our model-based fair value for Asmodee Group is kr 35.62 (as of Jul 16, 2026), built from audited fundamentals. The current price is kr 144.60.
What is the quality score of ASMDEE-B?
Asmodee Group has a Quality Score of 64/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.
What is the revenue of Asmodee Group (ASMDEE-B)?
Asmodee Group reported trailing-twelve-month revenue of about 1.7B SEK (latest available figure, as of Jul 16, 2026).
What is the net profit margin of ASMDEE-B?
The net profit margin of Asmodee Group is about 1.7%, meaning it keeps roughly 1.7% of revenue as net income. Based on the latest reported figures.

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

Unlock the full Asmodee Group analysis, and try Pro free

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.

Not financial advice · no buy/sell recommendation. Model-based estimates are not certainties; their reliability depends on data quality and assumptions.