Brilliant Future AB (BRILL) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Brilliant Future AB stock SEK 9.08, price SEK 3.20, upside +183.8%, quality 48 out of 100. Rating: strongly undervalued. Calculated from audited financials with 10 of our 26 valuation models and 37 quality factors, updated daily.
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. As of Nov 7, 2026.
How to read this chart
60‑month range kr 3.18 – kr 18.30 · fair‑value band kr 7.06 – kr 11.25 · the kr 3.20 price screens below the kr 9.08 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. As of Nov 7, 2026.
Follow Brilliant Future in your weekly email
Every Wednesday you see whether Brilliant Future 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.
Brilliant Future AB (publ), a software-as-a-service company, provides data-driven survey and action platforms for measuring customer and employee experience in Sweden.
Show moreShow less
The company offers an employee experience platform, which includes flexible surveys, insights and strategic overview, and follow up and drive change services; a customer experience platform, which comprises an interactive dashboard, text and sentiment analysis, and close the loop services; and a customer service platform, which consists of AI dashboards, productivity, benchmarking, and coaching made easy services.
Brilliant Future AB (publ) was incorporated in 1990 and is based in Stockholm, Sweden.
Stock analysis
Brilliant Future AB (BRILL) currently trades at kr 3.20, while our model-based Fair Value estimate is kr 9.08, implying the stock looks roughly 65% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of kr 10.09 per share, and 10 of the 10 models we run sit above the kr 3.20 price.
Bear case: the Multiples group reads lowest at kr 8.08, and 0 of the 10 models stay below the price. Data coverage for this calculation is low.
Scenario range: kr 7.06 (bear) to kr 11.25 (bull), the price of kr 3.20 sits below 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 48/100 (below-average quality), in the Industrials sector.
Weak Growth: Revenue growth is weak: less than 2 % a year.
Brilliant Future AB reported revenue of 85.9M SEK in FY2025 versus 98.9M SEK in FY2021, a compound −3.5%/yr. Reported net income was −6.1M SEK in FY2025.
Key figures
Market cap 44.1M SEK (≈ $4.5M) Micro · P/S ratio 0.52 · EPS (TTM) kr −1.37 · Net margin −7.1% · Return on equity −27.4% · Return on assets (EBIT) −19.5% (5-year average) · Operating margin −12.2% · Revenue (TTM) 85.1M SEK.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 12 out of 100 (low confidence).
What moves the price
The share trades about 29% below its 52-week high and 1% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −7% fair-value upside, at 184%, BRILL screens cheaper than that median.
Fair Value models
Bearkr 7.06Fair Value kr 9.08Bullkr 11.25
Price kr 3.20 · Upside +183.8%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models.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.Coverage ⓘCoverage = 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.30/100
Revenue growth is weak: less than 2 % a year.
Revenue growth 1 year
+0.4%
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.
+2.6%
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.
−1.5%
Start year 2020 (pandemic)
Revenue growth 7 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.
−2.8%
’18
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘ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.
−4.1% (2020) → −7.7% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
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).
−24.8%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Sweden: IMF forecast 2.0% a year to 2030, 2.9% from 2016 to 2025) that is about −26.3% a year for the price.
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.Consulting Services · 74 stocks
Beats the industry median on 4/9 measures
A mixed picture versus its industry peers.
Valuation
Quality Score48 · Bottom 25%
Fair Value upside+183.8% · Top 25%
Profitability
Return on assets−7.4% · Bottom 25%
Net margin (12 months)−7.6% · Bottom 25%
Operating margin (12 months)−12.2% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)−1.4% · Below median
Valuation Multiplesvs Consulting Services median · lower = cheaper
P/B1.67× · book value is mostly goodwill ⓘGoodwill and other intangible assets are larger than the equity. The book value mainly reflects prices paid for past acquisitions, so we do not rank this P/B against the peer group.
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). "Brilliant Future AB Fair Value". https://www.fairvalue-calculator.com/stock/BRILL
Frequently asked questions
Is Brilliant Future AB (BRILL) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of kr 9.08 versus a price of kr 3.20, about +184% upside (undervalued).
What is the fair value of BRILL?
Our model-based fair value for Brilliant Future AB is kr 9.08 (as of Nov 7, 2026), built from audited fundamentals. The current price: kr 3.20.
What is the quality score of BRILL?
Brilliant Future AB 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 price target for Brilliant Future AB (BRILL)?
Our model-based price target is the fair value of kr 9.08 (as of Nov 7, 2026) from 10 valuation models. Cautious scenario kr 7.06, optimistic scenario kr 11.25. It is a calculation from audited fundamentals, not an analyst target.
What is the Brilliant Future AB stock forecast for 2026?
Our models put fair value at kr 9.08, about +184% upside versus a price of kr 3.20 (undervalued). Cautious scenario kr 7.06, optimistic scenario kr 11.25. The calculation is refreshed regularly with new filings.
What is the revenue of Brilliant Future AB (BRILL)?
Brilliant Future AB reported trailing-twelve-month revenue of about 85.1M SEK (latest available figure, as of Nov 7, 2026).
What growth is priced into Brilliant Future AB (BRILL)?
For today's price to be fair in a discounted-cash-flow model, Brilliant Future AB would have to grow free cash flow by -24.8 % per year for five years (discount rate 9.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -1.5 % per year. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of BRILL use?
Our models discount Brilliant Future AB at 9.3 %: a base by market capitalisation (nano), damped by beta 0.90, country premium for Sweden. 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 Brilliant Future AB that is -24.8 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (9.3 %) and the same formula as our fair value.
How much growth has Brilliant Future AB (BRILL) delivered so far?
Over the past 5 years revenue at Brilliant Future AB grew -1.5 % a year. The price currently implies free-cash-flow growth of -24.8 % per 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 Brilliant Future AB (BRILL) growing?
The median revenue growth in the sector is +7.8 % a year. That is the yardstick for the growth priced into Brilliant Future AB (-24.8 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Brilliant Future AB (BRILL)?
The free-cash-flow yield on the price is 21.45 %: that much free cash flow Brilliant Future AB produces per unit of market value. When it exceeds the discount rate of our models (9.3 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Brilliant Future AB (BRILL)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Brilliant Future AB it is kr 9.08 per share (as of Nov 7, 2026), against a price of kr 3.20. It is the blended result of 10 valuation models in 3 families (DCF Models, Multiples, Growth DCF).
Is Brilliant Future AB stock overvalued or undervalued in 2026?
As of Nov 7, 2026, BRILL trades below its calculated fair value: price kr 3.20, fair value kr 9.08, a gap of about +184% (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 BRILL?
No. The price is what the market pays today (kr 3.20); the fair value is what the company's own numbers justify (kr 9.08). For Brilliant Future AB the two are kr 5.88 per share apart. That gap is exactly why we show both numbers side by side.
How much is Brilliant Future AB worth?
The market values Brilliant Future AB at about 44.1M SEK (market capitalisation, as of Nov 7, 2026). Per share that is kr 3.20; our models calculate a fair value of kr 9.08 per share.
What do the bullish and bearish scenarios say about BRILL?
Our models span a range for Brilliant Future AB: cautious scenario kr 7.06, base kr 9.08, optimistic kr 11.25 per share (as of Nov 7, 2026, price kr 3.20). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Brilliant Future AB (BRILL)?
Balance-sheet figures for Brilliant Future AB (as of Nov 7, 2026): return on equity −27.4%. They feed the Quality Score of 48/100, which measures business quality independently of the share price.
How far is BRILL from its 52-week high?
Brilliant Future AB trades at kr 3.20, about 29% below its 52-week high of kr 4.50 and 1% above the low of kr 3.18 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of kr 9.08 is for.
Which stocks are comparable to Brilliant Future AB?
From the same area (Industrials) we also value Verisk Analytics, Inc, SGS SA, Equifax Inc, Bureau Veritas SA, 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 Brilliant Future AB stock attractive at the current price?
The data as of Nov 7, 2026: price kr 3.20, calculated fair value kr 9.08 (+184%), Quality Score 48/100, from 10 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 BRILL calculated?
We run Brilliant Future AB through 10 models from 3 families: DCF Models, Multiples, Growth DCF. Every model gets the same audited fundamentals; the fair value of kr 9.08 builds on their evidence-weighted average, 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 13.3% above its aggregate fair value. Brilliant Future AB currently trades 65% 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 Brilliant Future AB (BRILL)?
The closing price on Nov 6, 2026 was kr 3.20. Our model-based fair value is kr 9.08, about +184% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Brilliant Future AB right now?
The large discount to fair value meets weak quality (48/100). That raises the risk this is a value trap rather than a bargain. The price is below even our cautious bear case (kr 7.06). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
Key figures of Brilliant Future AB
How large is the market capitalisation of Brilliant Future AB (BRILL)?
The market capitalisation of Brilliant Future AB is 44.1M SEK (≈ $4.5M). 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 Brilliant Future AB (BRILL)?
The price-to-sales ratio of Brilliant Future AB is 0.52 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Brilliant Future AB (BRILL)?
Earnings per share at Brilliant Future AB are kr −1.37. Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Brilliant Future AB (BRILL)?
The net margin of Brilliant Future AB is −7.1% (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 Brilliant Future AB (BRILL)?
The return on equity (ROE) of Brilliant Future AB is −27.4% (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 Brilliant Future AB (BRILL)?
On an EBIT basis the return on assets of Brilliant Future AB is −19.5% (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.
What is the operating margin of Brilliant Future AB (BRILL)?
The operating margin of Brilliant Future AB is −12.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Brilliant Future AB (BRILL)?
Revenue at Brilliant Future AB is growing −1.4% versus a year earlier (3y avg +2.6%). 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 Brilliant Future AB (BRILL)?
Earnings per share at Brilliant Future AB are growing +90.7% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Brilliant Future AB (BRILL) hold?
Brilliant Future AB holds more cash than debt, 14.4M SEK net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Brilliant Future AB in the live analysis
One click puts Brilliant Future AB on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 7, 2026