EN DE

Bravida Holding (BRAV) Fair Value & Analysis

Industrials · SE · Market cap 26.4B SEK

BH Bravida Holding BRAV · ST
Pricekr 130.00
Fair Valuekr 114.25
Upside-12.1%
Quality56/100
Watch Bravida Holding for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 4.4% net margin
Low debt · generates free cash flow
3.05% dividend yield
Mixed vs. peers (8/15)
Narrow moat 44/100
Evidence: High Range kr 79.51 – kr 148.99 Share as image

Fair value as of: Jul 11, 2026

From 24 valuation models · updated 29 days ago

Fair value updated Jul 11, 2026, revised from kr 121.73 to kr 114.25 (−6.1%) since Jun 24, 2026. Share price +4.8% over the past month.

A solid business, but screening 12% overvalued on our models.

What matters now

  • Solid but not exceptional quality (56/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (kr 79.51 to kr 148.99) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

kr 140.40 kr 57.97 Fair Value kr 114.25 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 11, 2026.

How to read this chart

60‑month range kr 57.97 – kr 140.40 · fair‑value band kr 79.51 – kr 148.99 · the kr 130.00 price screens above the kr 114.25 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 11, 2026.

Full chart & analysis →

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

Analysis

Bravida Holding (BRAV) currently trades at kr 130.00, while our model-based Fair Value estimate is kr 114.25, implying the stock looks roughly 12.1% overvalued today. The Quality Score stands at 56/100 (solid quality), in the Industrials 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, Bravida Holding generated revenue of 28.4B SEK at a net margin of 4.4%. Revenue grew 2.3% year over year. It earns a return on equity of 13.5%. Net debt stands at 5.0B SEK. Fundamentals as of Jul 11, 2026

Our scenario range runs from kr 79.51 (bear case) to kr 148.99 (bull case); at kr 130.00, 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 near its 52-week high and 73% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at -45% fair-value upside, at -12%, BRAV 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 81.58 kr 117.83 kr 168.76 80
Residual Income kr 43.04 kr 53.66 kr 124.84 76
Rev-Margin DCF kr 74.42 kr 115.69 kr 161.88 74
All 24 models by family
DCF Models
FCF DCF kr 79.83 kr 120.00 kr 179.63 38
Owner Earnings kr 23.30 kr 34.67 kr 51.54 31
5Y Revenue Exit kr 74.42 kr 115.25 kr 166.42 39
5Y EBITDA Exit kr 91.69 kr 146.90 kr 210.11 41
5Y P/E Exit kr 83.19 kr 131.33 kr 180.66 38
10Y Revenue Exit kr 73.45 kr 110.84 kr 159.14 36
10Y EBITDA Exit kr 86.59 kr 132.58 kr 191.86 37
10Y P/E Exit kr 81.21 kr 121.88 kr 169.81 35
Earnings-Based
Graham-Dodd kr 41.05 kr 114.85 kr 151.04 54
Lynch FV kr 23.15 kr 33.08 kr 43.00 50
PEG = 1.0 kr 23.15 kr 33.08 kr 43.00 46
EPV kr 63.68 kr 74.13 kr 83.27 59
Multiples
P/E Multiple kr 95.07 kr 126.76 kr 158.45 63
P/S Multiple kr 76.96 kr 102.62 kr 128.27 58
P/B Multiple kr 76.96 kr 102.62 kr 128.27 55
EV/EBIT kr 105.23 kr 139.97 kr 174.71 53
EV/EBITDA kr 110.97 kr 147.63 kr 184.28 54
EV/Revenue kr 75.39 kr 107.27 kr 139.15 43
Asset-Based
NCAV (Graham) kr 22.35 kr 29.95 kr 44.70 50
Growth DCF
Growth DCF kr 81.58 kr 117.83 kr 168.76 80
Rev-Margin DCF kr 74.42 kr 115.69 kr 161.88 74
Economic Profit
Residual Income kr 43.04 kr 53.66 kr 124.84 76
ROIC Compounder kr 66.85 kr 83.76 kr 103.68 72
Growth Earnings
Growth-Adj P/E kr 75.87 kr 108.38 kr 140.90 68

Widest divergence: DCF Models (kr 120.00) versus Asset-Based (kr 29.95). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 28.4B SEK
Revenue growth (YoY) +2.3%
Net margin 4.4%
Return on equity 13.5%
Free cash flow 1.5B SEK FY2025
P/E ratio 18.3
More key figures
Operating margin 4.6%
EPS (TTM) kr 6.07
Dividend yield 3.4%
EPS growth (YoY) +5.4%
Net debt 5.0B SEK FY2025

Figures from reported company fundamentals · as of Jul 11, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 56/100

Of which business quality 54 · Market factors (momentum, volatility) 81

Profitability 50
Margins and returns on capital today
Quality Growth 41
Are margins and returns improving?
Cashflow 27
Earnings quality: real cash, not paper profit
Fin. Strength 60
Balance sheet, leverage, solvency risk
Investment 84
Disciplined investing over empire-building
Low Volatility 67
Calm price path (market factor)
Momentum 84
Price trend over the last 3–12 months (market factor)
52W Momentum 93
Distance to the 52-week high (market factor)
Net Issuance 81
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

Bravida Holding AB (publ) provides technical services and installations for buildings and industrial facilities in Sweden, Norway, Denmark, and Finland.

Full company description

Bravida Holding AB (publ) provides technical services and installations for buildings and industrial facilities in Sweden, Norway, Denmark, and Finland. The company offers electrics, ventilation, heating and plumbing, fire and security, cooling, sprinkler; and energy management and optimization, building automation, vehicle charging, critical power, and solar cells.It also provides technical facility management, green hub, commercial kitchen, and services and maintenance; installations, such as contracts, coordinated projects, PMO-special projects, power supply, engineering design, and data centre services. Bravida Holding AB (publ) was founded in 1922 and is headquartered in Stockholm, Sweden.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Bravida Holding reported revenue of kr 28.2B in FY2025 versus kr 21.9B in FY2021, a compound +6.6%/yr. Reported net income was kr 1.2B in FY2025, compounding +1.8%/yr from FY2021.

Growth Quality 57/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
28.2B SEK
Latest YoY
−4.9%
Avg. growth/yr (3Y)
+2.4%
Avg. growth/yr (5Y)
+5.9%
Avg. growth/yr (23Y)
+3.9%
Revenue +6.6%/yr
FY21 kr 21.9B
FY22 kr 26.3B
FY23 kr 29.4B
FY24 kr 29.7B
FY25 kr 28.2B
Net income +1.8%/yr
FY21 kr 1.1B
FY22 kr 1.3B
FY23 kr 1.2B
FY24 kr 1.1B
FY25 kr 1.2B

BRAV screens 12% overvalued. Compare with Larsen & Toubro Limited →

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). "Bravida Holding Fair Value". https://www.fairvalue-calculator.com/stock/BRAV

Peer Group

Engineering & Construction · 837 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 56 · Above median
Fair Value upside −12% · Above median
Return on equity (TTM) 14% · Above median
Return on assets 4% · Above median
Net margin (TTM) 4% · Above median
Operating margin (TTM) 5% · Below median
Revenue growth 2% · Below median
Dividend yield (TTM) 3.1% · Above median
Debt / equity 0.08× · Lower than median

Valuation Multiples vs Engineering & Construction median · lower = cheaper

P/E (TTM) 21.3× · Pricier than median
P/B 2.89× · Pricier than 75% of peers
P/S (TTM) 0.93× · Pricier than median
P/FCF 1.9× · Pricier than median
EV/EBITDA 14.9× · Pricier than median
PEG 0.78× · Cheaper 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 17 · sector 16
FUTURE 12 · sector 18
PAST 54 · sector 26
HEALTH 96 · sector 94
DIVIDEND 61 · sector 33

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 Engineering & Construction stocks, each showing price versus our Fair Value estimate (as of Jul 11, 2026).

Stock Price Fair Value vs Fair Value
Larsen & Toubro Limited LT ₹3,815 ₹1,994 -48%
Samsung C&T Corporation 028260 346,000 KRW 268,779 KRW -22%
Hyundai Engineering & Construction Co 000720 99,000 KRW 63,993 KRW -35%
United Integrated Services Co 2404 1,250 TWD 925.62 TWD -26%
Samsung E&A Co 028050 42,550 KRW 44,840 KRW +5%
Rail Vikas Nigam Limited RVNL ₹232.67 ₹61.46 -74%
Daewoo Engineering & Construction Co 047040 16,240 KRW 6,507 KRW -60%
NBCC (India) Limited NBCC ₹96.32 ₹48.22 -50%
Cemindia Projects Limited CEMPRO ₹1,330 ₹730.69 -45%
KEPCO Engineering & Construction Company 052690 92,700 KRW 20,172 KRW -78%

Compare Bravida Holding with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials 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 Bravida Holding (BRAV) overvalued or undervalued?
As of Jul 11, 2026, our model estimates a fair value of kr 114.25 versus a price of kr 130.00, about −12% (overvalued).
What is the fair value of BRAV?
Our model-based fair value for Bravida Holding is kr 114.25 (as of Jul 11, 2026), built from audited fundamentals. The current price is kr 130.00.
What is the quality score of BRAV?
Bravida Holding has a Quality Score of 56/100. 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 Bravida Holding (BRAV)?
Bravida Holding reported trailing-twelve-month revenue of about 28.4B SEK (latest available figure, as of Jul 11, 2026).
What is the net profit margin of BRAV?
The net profit margin of Bravida Holding is about 4.4%, meaning it keeps roughly 4.4% of revenue as net income. Based on the latest reported figures.
Does Bravida Holding pay a dividend?
Bravida Holding currently shows a dividend yield of about 3.44% relative to its recent price (as of Jul 11, 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 Bravida Holding 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.