EN DE

Asmallworld AG (ASWN) Fair Value & Analysis

Consumer Cyclical · CH · Market cap CHF 8.4M

AA Asmallworld AG ASWN · SW
PriceCHF 0.6300
Fair ValueCHF 1.75
Upside+177.8%
Quality48/100
Watch Asmallworld AG for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Loss-making · -1.2% net margin
Moderate debt · generates free cash flow
Trails peers (3/12)
Narrow moat 19/100
Evidence: High Range CHF 1.06 – CHF 2.59 Share as image

Fair value as of: Jul 19, 2026

From 15 valuation models · updated 25 days ago

Share price +1.6% over the past month.

Below-average quality, screening 178% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (CHF 1.06). The market is more pessimistic than our downside scenario.
  • Solid quality (48/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (CHF 1.06 to CHF 2.59) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

CHF 4.10 CHF 0.5450 Fair Value CHF 1.75 Sep 2020 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 CHF 0.5450 – CHF 4.10 · fair‑value band CHF 1.06 – CHF 2.59 · the CHF 0.6300 price screens below the CHF 1.75 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

Asmallworld AG (ASWN) currently trades at CHF 0.6300, while our model-based Fair Value estimate is CHF 1.75, implying the stock looks roughly 177.8% undervalued today. The Quality Score stands at 48/100 (below-average quality), in the Consumer Cyclical 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, Asmallworld AG generated revenue of CHF 19.1M at a net margin of -1.2%. Revenue grew 12.7% year over year. It earns a return on equity of -5.7%. Net debt stands at CHF 1.5M. Fundamentals as of Jul 19, 2026

Our scenario range runs from CHF 1.06 (bear case) to CHF 2.59 (bull case); at CHF 0.6300, 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 47% below its 52-week high and 16% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -16% fair-value upside, at 178%, ASWN 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 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. Evidence
Highest evidence
Growth DCF CHF 0.4100 CHF 0.7100 CHF 1.11 80
Rev-Margin DCF CHF 0.7600 CHF 1.49 CHF 2.47 74
ROIC Compounder CHF 0.7700 CHF 0.9800 CHF 1.22 72
All 15 models by family
DCF Models
FCF DCF CHF 0.4300 CHF 0.7800 CHF 1.30 38
5Y Revenue Exit CHF 0.7600 CHF 1.52 CHF 2.60 39
5Y EBITDA Exit CHF 0.9900 CHF 2.03 CHF 3.36 41
10Y Revenue Exit CHF 0.5800 CHF 1.19 CHF 2.19 36
10Y EBITDA Exit CHF 0.7400 CHF 1.51 CHF 2.75 37
Earnings-Based
EPV CHF 0.6900 CHF 0.7800 CHF 0.8600 59
Dividend Discount
Gordon GGM CHF 1.77 CHF 2.97 CHF 3.85 70
DDM Multi-Stage CHF 1.77 CHF 2.81 CHF 3.19 61
Multiples
EV/EBIT CHF 1.56 CHF 2.12 CHF 2.68 53
EV/EBITDA CHF 1.51 CHF 2.05 CHF 2.59 54
EV/Revenue CHF 1.00 CHF 1.48 CHF 1.95 43
Asset-Based
NCAV (Graham) CHF 0.1300 CHF 0.1800 CHF 0.2600 50
Growth DCF
Growth DCF CHF 0.4100 CHF 0.7100 CHF 1.11 80
Rev-Margin DCF CHF 0.7600 CHF 1.49 CHF 2.47 74
Economic Profit
ROIC Compounder CHF 0.7700 CHF 0.9800 CHF 1.22 72

Widest divergence: Dividend Discount (CHF 2.81) versus Asset-Based (CHF 0.1800). Highest evidence: Growth DCF (80).

Notify me when ASWN reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) CHF 19.1M
Revenue growth (YoY) +12.7%
Net margin -1.2%
Return on equity -5.7%
Free cash flow CHF 799K FY2025
Operating margin 1.6%
More key figures
EPS (TTM) CHF -0.0200
EPS growth (YoY) -95.0%
Net debt CHF 1.5M FY2025

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

Quality Score breakdown

Overall quality 48/100

Of which business quality 49 · Market factors (momentum, volatility) 24

Profitability 44
Margins and returns on capital today
Quality Growth 34
Are margins and returns improving?
Cashflow 32
Earnings quality: real cash, not paper profit
Fin. Strength 46
Balance sheet, leverage, solvency risk
Investment 95
Disciplined investing over empire-building
Low Volatility 33
Calm price path (market factor)
Momentum 27
Price trend over the last 3–12 months (market factor)
52W Momentum 7
Distance to the 52-week high (market factor)
Net Issuance 63
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

Asmallworld AG operates a digital travel and lifestyle ecosystem worldwide. It operates through two segments, Subscriptions and Services.

Full company description

Asmallworld AG operates a digital travel and lifestyle ecosystem worldwide. It operates through two segments, Subscriptions and Services. The company offers ASMALLWORLD Collection, an online hotel booking engine focused on hotels, as well as offers ASMALLWORLD VIP Rate that allows travel benefits; ASMALLWORLD Bespoke Travel, a travel agency offering personalized travel curation services; ASW Hospitality, which provides hotel management and consulting services; First Class & More, a subscription-based luxury travel service; The World's Finest Clubs, a nightlife concierge that provides its members VIP access to nightlife venues; ASMALLWORLD DISCOVERY, which provides hotels with the opportunity to join the GHA DISCOVERY loyalty network; Jetbeds, a booking tool for first- and business-class flights; ASMALLWORLD EVENTS, which organizes, manages, and executes events; and ASW Travel, a travel agency with online booking portal. The company was founded in 2004 and is headquartered in Zurich, Switzerland. Asmallworld AG operates as a subsidiary of Pellegrino Capital AG.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Asmallworld AG reported revenue of CHF 19.1M in FY2025 versus CHF 15.6M in FY2021, a compound +5.1%/yr. Reported net income was −CHF 222K in FY2025.

Growth Quality 46/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
CHF 19.1M
Latest YoY
−8.6%
Avg. growth/yr (3Y) 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.
+1.1%
Avg. growth/yr (5Y) 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.
+9.7%
Avg. growth/yr (10Y) 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.
+16.8%
Revenue +5.1%/yr
FY21 CHF 15.6M
FY22 CHF 18.5M
FY23 CHF 21.2M
FY24 CHF 20.9M
FY25 CHF 19.1M
Net income
FY21 CHF 1.6M
FY22 CHF 1.5M
FY23 CHF 1.5M
FY24 CHF 512K
FY25 −CHF 222K

Watch ASWN: 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). "Asmallworld AG Fair Value". https://www.fairvalue-calculator.com/stock/ASWN

Peer Group

Travel Services · 91 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 48 · Below median
Fair Value upside +178% · Top 25%
Return on assets 1% · Bottom 25%
Net margin (TTM) -1% · Bottom 25%
Operating margin (TTM) 2% · Below median
Revenue growth 13% · Above median
Debt / equity 0.63× · Higher than 75% of peers

Valuation Multiples vs Travel Services median · lower = cheaper

P/B 2.70× · Pricier than median
P/S (TTM) 0.54× · Cheaper than median
P/FCF 12.9× · Pricier than median
EV/EBITDA 41.9× · Pricier than 75% of peers

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 100 · sector 24
FUTURE 64 · sector 27
PAST 0 · sector 36
HEALTH 69 · sector 96
DIVIDEND 0 · sector 36

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 Travel Services stocks, each showing price versus our Fair Value estimate (as of Jul 19, 2026).

Stock Price Fair Value vs Fair Value
Booking Holdings BKNG $182.80 $152.94 -16%
Airbnb, Inc ABNB $148.62 $57.47 -61%
Royal Caribbean Cruises Ltd RCL $286.96 $215.19 -25%
Viking Holdings VIK $103.80 $43.68 -58%
Carnival Corporation CCL $26.41 $31.36 +19%
Expedia Group EXPE $268.77 $248.63 -7%
Trip.com Group TCOM $42.45 $88.82 +109%
Norwegian Cruise Line Holdings NCLH $19.46 $20.28 +4%
Global Business Travel Group GBTG $9.40 $4.17 -56%
Travel + Leisure Co TNL $73.27 $27.29 -63%

Compare Asmallworld AG with another stock

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

Free, no sign-up

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 StocksUndervalued Dividend Stocks

Frequently asked questions

Is Asmallworld AG (ASWN) overvalued or undervalued?
As of Jul 19, 2026, our model estimates a fair value of CHF 1.75 versus a price of CHF 0.6300, about +178% (undervalued).
What is the fair value of ASWN?
Our model-based fair value for Asmallworld AG is CHF 1.75 (as of Jul 19, 2026), built from audited fundamentals. The current price is CHF 0.6300.
What is the quality score of ASWN?
Asmallworld AG has a Quality Score of 48/100. 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 Asmallworld AG (ASWN)?
Asmallworld AG reported trailing-twelve-month revenue of about CHF 19.1M (latest available figure, as of Jul 19, 2026).
What is the net profit margin of ASWN?
The net profit margin of Asmallworld AG is about -1.2%, meaning it is currently running at a net loss. 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

Track Asmallworld AG 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.