EN DE

Boozt AB (BOOZT) Fair Value & Analysis

Consumer Cyclical · SE · Market cap 9.3B SEK

BA Boozt AB BOOZT · ST
Pricekr 158.90
Fair Valuekr 112.52
Upside-29.2%
Quality73/100
Watch Boozt AB for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 3.7% net margin
Low debt · generates free cash flow
Mixed vs. peers (6/13)
Narrow moat 39/100
Evidence: High Range kr 84.39 – kr 140.65 Share as image

Fair value as of: Jul 16, 2026

From 24 valuation models · updated 24 days ago

Share price +9.4% over the past month.

A solid business, but screening 29% overvalued on our models.

What matters now

  • A high-quality business (quality 73/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The price sits above even our optimistic bull case (kr 140.65). The favourable scenario is already priced in.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

kr 205.80 kr 55.40 Fair Value kr 112.52 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 16, 2026.

How to read this chart

60‑month range kr 55.40 – kr 205.80 · fair‑value band kr 84.39 – kr 140.65 · the kr 158.90 price screens above the kr 112.52 fair value. Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

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

Analysis

Boozt AB (BOOZT) currently trades at kr 158.90, while our model-based Fair Value estimate is kr 112.52, implying the stock looks roughly 29.2% overvalued today. The Quality Score stands at 73/100 (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, Boozt AB generated revenue of 8.3B SEK at a net margin of 3.7%. Revenue grew 0.6% year over year. It earns a return on equity of 11.1%. The balance sheet holds a net cash position of 320M SEK. Fundamentals as of Jul 16, 2026

Our scenario range runs from kr 84.39 (bear case) to kr 140.65 (bull case); at kr 158.90, the current price sits above 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 last reported earnings sit well below what analysts expect (earnings in transition, for example after write-downs or an earnings dip); whether the stock is cheap or expensive hinges on the expected recovery actually arriving. Read the fair value with that caveat. The share trades near its 52-week high and 109% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -45% fair-value upside, at -29%, BOOZT 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 248.25 kr 468.09 kr 858.38 80
Rev-Margin DCF kr 140.67 kr 224.19 kr 344.70 74
ROIC Compounder kr 87.52 kr 116.52 kr 156.40 72
All 24 models by family
DCF Models
FCF DCF kr 257.82 kr 428.53 kr 876.44 38
Owner Earnings kr 160.70 kr 319.82 kr 630.20 31
5Y Revenue Exit kr 140.67 kr 219.04 kr 342.63 39
5Y EBITDA Exit kr 170.89 kr 286.08 kr 460.06 41
5Y P/E Exit kr 147.52 kr 241.41 kr 354.59 38
10Y Revenue Exit kr 173.94 kr 274.54 kr 404.47 36
10Y EBITDA Exit kr 197.10 kr 327.90 kr 545.70 37
10Y P/E Exit kr 181.20 kr 286.63 kr 449.16 35
Earnings-Based
Graham-Dodd kr 34.78 kr 226.54 kr 316.97 54
Lynch FV kr 65.88 kr 94.11 kr 122.34 50
PEG = 1.0 kr 65.88 kr 94.11 kr 122.34 46
EPV kr 75.35 kr 84.30 kr 92.02 59
Multiples
P/E Multiple kr 84.39 kr 112.52 kr 140.65 63
P/S Multiple kr 65.21 kr 86.95 kr 108.69 58
P/B Multiple kr 65.21 kr 86.95 kr 108.69 55
EV/EBIT kr 121.43 kr 155.68 kr 189.94 53
EV/EBITDA kr 137.79 kr 177.50 kr 217.21 54
EV/Revenue kr 87.93 kr 117.62 kr 147.31 43
Asset-Based
NCAV (Graham) kr 23.73 kr 31.80 kr 47.46 50
Growth DCF
Growth DCF kr 248.25 kr 468.09 kr 858.38 80
Rev-Margin DCF kr 140.67 kr 224.19 kr 344.70 74
Economic Profit
Residual Income kr 41.92 kr 47.00 kr 79.27 61
ROIC Compounder kr 87.52 kr 116.52 kr 156.40 72
Growth Earnings
Growth-Adj P/E kr 94.48 kr 134.98 kr 175.47 68

Widest divergence: DCF Models (kr 286.08) versus Asset-Based (kr 31.80). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 8.3B SEK
Revenue growth (YoY) +0.6%
Net margin 3.7%
Return on equity 11.1%
Free cash flow 985M SEK FY2025
P/E ratio 34.5
More key figures
Operating margin 1.3%
EPS (TTM) kr 4.58
EPS growth (YoY) +178%
Net cash 320M SEK FY2025

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

Quality Score breakdown

Overall quality 73/100

Of which business quality 73 · Market factors (momentum, volatility) 76

Profitability 55
Margins and returns on capital today
Quality Growth 44
Are margins and returns improving?
Cashflow 77
Earnings quality: real cash, not paper profit
Fin. Strength 81
Balance sheet, leverage, solvency risk
Investment 94
Disciplined investing over empire-building
Low Volatility 25
Calm price path (market factor)
Momentum 96
Price trend over the last 3–12 months (market factor)
52W Momentum 99
Distance to the 52-week high (market factor)
Net Issuance 94
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

Boozt AB (publ), together with its subsidiaries, operates as an online retailer in Sweden, Denmark, Norway, Finland, Iceland, and rest of Europe. The company operates in two segments, Boozt.com and Booztlet.com.

Full company description

Boozt AB (publ), together with its subsidiaries, operates as an online retailer in Sweden, Denmark, Norway, Finland, Iceland, and rest of Europe. The company operates in two segments, Boozt.com and Booztlet.com. It operates Boozt.com, a multi-brand webstore for women, men, kids, sports, beauty, and home products; and Booztlet.com, a last resort of inventory clearance, as well as physical retail stores under the Beauty by Boozt and Booztlet retail outlet names. The company was founded in 2007 and is headquartered in Copenhagen, Denmark.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Boozt AB reported revenue of kr 8.3B in FY2025 versus kr 5.8B in FY2021, a compound +9.3%/yr. Reported net income was kr 301M in FY2025, compounding +12.4%/yr from FY2021.

Growth Quality 90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
8.3B SEK
Latest YoY
+0.5%
Avg. growth/yr (3Y)
+7.1%
Avg. growth/yr (5Y)
+13.7%
Avg. growth/yr (11Y)
+28.6%
Revenue +9.3%/yr
FY21 kr 5.8B
FY22 kr 6.7B
FY23 kr 7.8B
FY24 kr 8.2B
FY25 kr 8.3B
Net income +12.4%/yr
FY21 kr 189M
FY22 kr 186M
FY23 kr 233M
FY24 kr 342M
FY25 kr 301M

BOOZT screens 29% overvalued. Compare with Industria de Diseño Textil, S.A →

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). "Boozt AB Fair Value". https://www.fairvalue-calculator.com/stock/BOOZT

Peer Group

Apparel Retail · 107 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 73 · Top 25%
Fair Value upside −29% · Below median
Return on equity (TTM) 11% · Above median
Return on assets 5% · Above median
Net margin (TTM) 4% · Above median
Operating margin (TTM) 1% · Below median
Revenue growth 1% · Below median

Valuation Multiples vs Apparel Retail median · lower = cheaper

P/E (TTM) 34.5× · Pricier than 75% of peers
P/B 3.33× · Pricier than 75% of peers
P/S (TTM) 1.12× · Pricier than median
P/FCF 1.0× · Cheaper than median
EV/EBITDA 14.6× · 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 0 · sector 33
FUTURE 3 · sector 17
PAST 44 · sector 35
HEALTH 100 · sector 100
DIVIDEND 0 · sector 44

VALUE 0: the price sits above our fair-value range.

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 Apparel Retail stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
Industria de Diseño Textil, S.A 1ITX €58.44 €23.29 -60%
The TJX Companies, Inc TJX $154.46 $84.95 -45%
Fast Retailing Co 6288 HK$40.00 HK$15.37 -62%
Ross Stores, Inc ROST $233.46 $118.41 -49%
Burlington Stores, Inc BURL $327.72 $147.08 -55%
Trent Limited TRENT ₹2,903 ₹709.49 -76%
lululemon athletica inc., LULU $116.33 $299.63 +158%
Aritzia Inc ATZ C$160.05 C$87.26 -45%
The Gap, Inc GAP $20.35 $37.12 +82%
Urban Outfitters, Inc URBN $72.95 $92.88 +27%

Compare Boozt AB 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 Boozt AB (BOOZT) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of kr 112.52 versus a price of kr 158.90, about −29% (overvalued).
What is the fair value of BOOZT?
Our model-based fair value for Boozt AB is kr 112.52 (as of Jul 16, 2026), built from audited fundamentals. The current price is kr 158.90.
What is the quality score of BOOZT?
Boozt AB has a Quality Score of 73/100. 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 Boozt AB (BOOZT)?
Boozt AB reported trailing-twelve-month revenue of about 8.3B SEK (latest available figure, as of Jul 16, 2026).
What is the net profit margin of BOOZT?
The net profit margin of Boozt AB is about 3.7%, meaning it keeps roughly 3.7% 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

Track Boozt 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.