Fair Value Calculator Fair Value Calculator
EN DE

Climeon AB (CLIME-B) Fair Value & Analysis

Utilities · SE · Market cap 158M SEK

CA Climeon AB CLIME-B · ST
Pricekr 2.67
Fair Valuekr 0.6715
Upside-74.9%
Quality18/100
Watch Climeon AB for free, get notified when fair value or trend changes. Watch for free
Evidence: Low Range kr 0.4420 – kr 0.8415 📤 Share as image

Fair value as of: Jul 16, 2026

From 1 valuation models · updated 5 days ago

Share price −1.1% over the past month.

Price vs Fair Value (12 months)

kr 4.32 kr 1.99 Fair Value kr 0.6715 Jul 2025 Jul 2026

12‑month range kr 1.99 – kr 4.32 · fair‑value band kr 0.4420 – kr 0.8415 · the kr 2.67 price screens above the kr 0.6715 fair value. As of Jul 16, 2026.

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

Analysis

Climeon AB (CLIME-B) currently trades at kr 2.67, while our model-based Fair Value estimate is kr 0.6715, implying the stock looks roughly 74.9% overvalued today. We read business quality at 18/100 (below-average quality), in the Utilities 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: low).

Trailing-twelve-month revenue stands at 24.3M SEK. Revenue grew 17.0% year over year. It earns a return on equity of -58.5%. The balance sheet holds a net cash position of 21.8M SEK. Fundamentals as of Jul 16, 2026

Our scenario range runs from kr 0.4420 (bear case) to kr 0.8415 (bull case); at kr 2.67, the current price sits above that range. The share trades about 45% below its 52-week high and 38% above its 52-week low, currently below its 200-day average. For context, the median of 10 Utilities peers we cover trades at -31% fair-value upside, at -75%, CLIME-B screens richer than that median.

Key figures & financial health

Revenue (TTM) 24.3M SEK
Revenue growth (YoY) +17.0%
Return on equity -58.5%
Free cash flow −43.6M SEK FY2025
Operating margin -263%
EPS (TTM) kr -2.69
More key figures
Net cash 21.8M SEK FY2025

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

About the company

Climeon AB (publ) provides heat power modules and other related services in Sweden, Europe, North America, and Asia. It develops and sells technical solutions for the recycling and conversion of low-temperature heat into renewable electricity. The company also offers HEATPOWER 300, an autonomous organic rankine cycle system that generates electricity from low-temperature heat sources; and Climeon Live, a cloud-based system for remote performance monitoring. In addition, it provides integration services for modules; and service and support, installation assistance, consultancy, spare parts, and training services. The company offers its products under the HeatPower brand name. It serves marine, energy, geothermal, and industrial sectors. Climeon AB (publ) was incorporated in 2011 and is headquartered in Stockholm, Sweden.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Climeon AB reported revenue of kr 13.4M in FY2025 versus kr 28.8M in FY2021, a compound −17.4%/yr. Reported net income was −kr 143M in FY2025.

Revenue −17.4%/yr
FY21 kr 28.8M
FY22 kr 13.9M
FY23 kr 6.2M
FY24 kr 42.6M
FY25 kr 13.4M
Net income
FY21 −kr 107M
FY22 −kr 126M
FY23 −kr 136M
FY24 −kr 104M
FY25 −kr 143M

Is CLIME-B fairly valued? → Check now

📤 Share or link this analysis
🔗 Embed on your site (free fair-value badge)

Paste this into your site or blog, it shows the current fair value and links back here (free, and welcome):

Cite: Fair Value Calculator (2026). "Climeon AB Fair Value". https://www.fairvalue-calculator.com/stock/CLIME-B

Similar stocks

10 more Utilities - Renewable stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
China Yangtze Power Co 600900 ¥27.61 ¥17.14 -38%
Ørsted A/S D2G €20.80 €9.92 -52%
Huaneng Lancang River Hydropower Inc 600025 ¥9.58 ¥4.64 -52%
Adani Green Energy Limited ADANIGREEN ₹1,526 ₹139.34 -91%
AXIA Energia SA AXIAP $10.74 $9.77 -9%
VERBUND AG VER €56.00 €115.52 +106%
BEP BEP $35.24 $53.74 +52%
BEPUN BEPUN C$50.26 C$27.28 -46%
Fortum Oyj FOJCF $22.79 $15.78 -31%
China Longyuan Power Group 001289 ¥16.56 ¥12.93 -22%

Explore undervalued stocks

More undervalued Utilities stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap Stocks

Frequently asked questions

Is Climeon AB (CLIME-B) undervalued?
As of Jul 16, 2026, our model estimates a fair value of kr 0.6715 versus a price of kr 2.67, about −75% (overvalued). Model-based estimate, not financial advice.
What is the fair value of CLIME-B?
Our model-based fair value for Climeon AB is kr 0.6715 (as of Jul 16, 2026), built from audited fundamentals. The current price is kr 2.67.
What is the quality score of CLIME-B?
Climeon AB has a Quality Score of 18/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.
What is the revenue of Climeon AB (CLIME-B)?
Climeon AB reported trailing-twelve-month revenue of about 24.3M SEK (latest available figure, as of Jul 16, 2026).
What is the net profit margin of CLIME-B?
The net profit margin of Climeon AB is about 0.0%, meaning it keeps roughly 0.0% 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

Unlock the full Climeon AB analysis, and try Pro free

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.

Not financial advice · no buy/sell recommendation. Model-based estimates are not certainties; their reliability depends on data quality and assumptions.