Boozt AB (BOZTY) fair value: what the stock is really worth
As of Oct 2, 2026: fair value of Boozt AB $16.63, price $15.12, upside +10.0%, quality 74 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Boozt AB ADR for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
60‑month range $4.90 – $24.62 · fair‑value band $11.64 – $21.62 · the $15.12 price screens below the $16.63 fair value. Dashed = 300-day average. As of Sep 24, 2026.
Follow Boozt AB ADR in your weekly email
Every Wednesday you see whether Boozt AB ADR is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
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.
Show more
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.
Stock analysis
Boozt AB ADR (BOZTY) currently trades at $15.12, while our model-based Fair Value estimate is $16.63, implying the stock looks roughly 9.1% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of $25.15 per share, and 12 of the 24 models we run sit above the $15.12 price.
Bear case: the Asset-Based group reads lowest at $3.17, and 12 of the 24 models stay below the price. Evidence for this calculation is medium.
Scenario range: $11.64 (bear) to $21.62 (bull), the price of $15.12 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 74/100 (solid quality), in the Consumer Cyclical sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Boozt AB ADR reported revenue of 8.3B SEK in FY2025 versus 5.8B SEK in FY2021, a compound +9.3%/yr. Reported net income was 283M SEK in FY2025, compounding +10.7%/yr from FY2021.
Key figures
Market cap $1.0B · P/E ratio 30.9 · P/S ratio 1.05 · EPS (TTM) $0.4900 · Net margin 3.4% · Return on equity 11.1% · Return on assets (EBIT) 5.7% · Revenue (TTM) 8.3B SEK.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 47 out of 100 (low confidence).
What moves the price
The share trades about 2% below its 52-week high and 61% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at 10% fair-value upside, at 10%, BOZTY screens cheaper than that median.
Fair Value models
Bear $11.64Fair Value $16.63Bull $21.62
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then ($0.3705 per share) are deliberately not added.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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+0.5%
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+7.1%
Revenue growth 5 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+13.7%
Start year 2020 (pandemic). Over 10 years: +26.1% a year
Revenue growth 11 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+28.6%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
+13.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year+13.7%
Dividend (yield on the price)0.0%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.13.7% vs 30.6%, slowing
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.4% → 5%
Start year 2020 (pandemic)
Growth Forecast
Price in line with expectations
The price assumes less growth than the company has delivered so far and about what analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+4.0%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+5.5%
Yearly sales growth analysts expect, extended to five years.
After inflation (figures in SEK, Sweden: IMF forecast 2.0% a year to 2030, 2.9% from 2016 to 2025) that is about +2.0% a year for the price and +3.4% for the forecasts.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Apparel Retail · 101 stocks
Beats the industry median on 6/12 measures
A mixed picture versus its industry peers.
Valuation
Quality Score74 · Top 25%
Fair Value upside+19.0% · Above median
Profitability
Return on equity (TTM)11.1% · Above median
Return on assets5.1% · Above median
Net margin (TTM)3.7% · Above median
Operating margin (TTM)0.0% · Below median
Growth and dividend
Revenue growth0.6% · Above median
Valuation Multiplesvs Apparel Retail median · lower = cheaper
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 ADR Fair Value". https://www.fairvalue-calculator.com/stock/BOZTY
Frequently asked questions
Is Boozt AB (BOZTY) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of $16.63 versus a price of $15.12, about +10% upside (undervalued).
What is the fair value of BOZTY?
Our model-based fair value for Boozt AB ADR is $16.63 (as of Sep 24, 2026), built from audited fundamentals. The current price: $15.12.
What is the quality score of BOZTY?
Boozt AB ADR has a Quality Score of 74/100. 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 price target for Boozt AB (BOZTY)?
Our model-based price target is the fair value of $16.63 (as of Sep 24, 2026) from 24 valuation models. Cautious scenario $11.64, optimistic scenario $21.62. It is a calculation from audited fundamentals, not an analyst target.
What is the Boozt AB ADR stock forecast for 2026?
Our models put fair value at $16.63, about +10% upside versus a price of $15.12 (undervalued). Cautious scenario $11.64, optimistic scenario $21.62. The calculation is refreshed regularly with new filings.
What is the revenue of Boozt AB (BOZTY)?
Boozt AB ADR reported trailing-twelve-month revenue of about 8.3B SEK (latest available figure, as of Sep 24, 2026).
What growth is priced into Boozt AB (BOZTY)?
For today's price to be fair in a discounted-cash-flow model, Boozt AB ADR would have to grow free cash flow by +4.0 % per year for five years (discount rate 13.5 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +13.7 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of BOZTY use?
Our models discount Boozt AB ADR at 13.5 %: a base by market capitalisation (small), damped by beta 1.80, country premium for USA. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Boozt AB ADR that is +4.0 % per year a year over ten years, using the same discount rate (13.5 %) and the same formula as our fair value.
How much growth has Boozt AB (BOZTY) delivered so far?
Over the past 5 years revenue at Boozt AB ADR grew +13.7 % a year. The price currently implies +4.0 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Boozt AB (BOZTY) growing?
The median revenue growth in the sector is +3.8 % a year. That is the yardstick for the growth priced into Boozt AB ADR (+4.0 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Boozt AB (BOZTY)?
The free-cash-flow yield on the price is 9.06 %: that much free cash flow Boozt AB ADR produces per unit of market value. When it exceeds the discount rate of our models (13.5 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Boozt AB (BOZTY)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Boozt AB ADR it is $16.63 per share (as of Sep 24, 2026), against a price of $15.12. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is Boozt AB ADR stock overvalued or undervalued in 2026?
As of Sep 24, 2026, BOZTY trades below its calculated fair value: price $15.12, fair value $16.63, a gap of about +10% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of BOZTY?
No. The price is what the market pays today ($15.12); the fair value is what the company's own numbers justify ($16.63). For Boozt AB ADR the two are $1.51 per share apart. That gap is exactly why we show both numbers side by side.
How much is Boozt AB ADR worth?
The market values Boozt AB ADR at about $1.0B (market capitalisation, as of Sep 24, 2026). Per share that is $15.12; our models calculate a fair value of $16.63 per share.
What do the bullish and bearish scenarios say about BOZTY?
Our models span a range for Boozt AB ADR: cautious scenario $11.64, base $16.63, optimistic $21.62 per share (as of Sep 24, 2026, price $15.12). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of BOZTY?
Boozt AB ADR trades at a price-to-earnings ratio of 30.9 (as of Sep 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $16.63 is built from several models across several years. Other multiples: P/B 3.7, P/S 1.2, EV/EBITDA 16.3.
How solid is the balance sheet of Boozt AB (BOZTY)?
Balance-sheet figures for Boozt AB ADR (as of Sep 24, 2026): return on equity 11.1%. They feed the Quality Score of 74/100, which measures business quality independently of the share price.
How far is BOZTY from its 52-week high?
Boozt AB ADR trades at $15.12, about 2% below its 52-week high of $15.50 and 61% above the low of $9.39 (as of Oct 2, 2026). Distance from the high says nothing about value: that is what the fair value of $16.63 is for.
Which stocks are comparable to Boozt AB ADR?
From the same area (Consumer Cyclical) we also value Industria de Diseño Textil, S.A, Fast Retailing Co, The TJX Companies, Inc, Ross Stores, Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Boozt AB ADR stock attractive at the current price?
The data as of Sep 24, 2026: price $15.12, calculated fair value $16.63 (+10%), Quality Score 74/100, from 24 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of BOZTY calculated?
We run Boozt AB ADR through 24 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of $16.63, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.5 % above its aggregate fair value. Boozt AB ADR currently trades 9 % below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Boozt AB (BOZTY)?
The closing price on Oct 2, 2026 was $15.12. Our model-based fair value is $16.63, about +10% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Boozt AB ADR right now?
A fairly wide model range ($11.64 to $21.62) leaves room in how you read the outcome. The price sits in the lower half of our model range, the side with the larger margin of safety. Read the verdict with care: some models are missing inputs, so the estimate scatters more than usual.
Key figures of Boozt AB ADR
How large is the market capitalisation of Boozt AB (BOZTY)?
The market capitalisation of Boozt AB ADR is $1.0B. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Boozt AB (BOZTY)?
The price-to-sales ratio of Boozt AB ADR is 1.05 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Boozt AB (BOZTY)?
Earnings per share at Boozt AB ADR are $0.4900 (price ÷ EPS = P/E 30.9). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Boozt AB (BOZTY)?
The net margin of Boozt AB ADR is 3.4% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Boozt AB (BOZTY)?
The return on equity (ROE) of Boozt AB ADR is 11.1% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Boozt AB (BOZTY)?
On an EBIT basis the return on assets of Boozt AB ADR is 5.7% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
How fast is revenue growing at Boozt AB (BOZTY)?
Revenue at Boozt AB ADR is growing +0.6% versus a year earlier (3y avg +7.1%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Boozt AB (BOZTY)?
Earnings per share at Boozt AB ADR are growing +178% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Boozt AB (BOZTY) hold?
Boozt AB ADR holds more cash than debt, 320M SEK net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Boozt AB ADR in the live analysis
One click puts Boozt AB ADR on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
Some data
Sep 24, 2026