EN DE

Coor Service Management Holding (COOR) Fair Value & Analysis

Industrials · SE · Market cap 4.9B SEK

CS Coor Service Management Holding COOR · ST
Pricekr 49.10
Fair Valuekr 48.23
Upside-1.8%
Quality60/100
Watch Coor Service Management Holding for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 1.9% net margin
High debt · generates free cash flow
2.92% dividend yield
Mixed vs. peers (8/15)
Narrow moat 43/100
Evidence: High Range kr 36.17 – kr 60.28 Share as image

Fair value as of: Jul 16, 2026

From 24 valuation models · updated 24 days ago

Share price −1.8% over the past month.

A solid business, currently priced close to our fair value.

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • Our model range runs from kr 36.17 (bear) to kr 60.28 (bull), base kr 48.23. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 60/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

kr 69.50 kr 27.28 Fair Value kr 48.23 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 27.28 – kr 69.50 · fair‑value band kr 36.17 – kr 60.28 · the kr 49.10 price screens above the kr 48.23 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

Coor Service Management Holding (COOR) currently trades at kr 49.10, while our model-based Fair Value estimate is kr 48.23, implying the stock looks roughly 1.8% fairly valued today. The Quality Score stands at 60/100 (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, Coor Service Management Holding generated revenue of 12.4B SEK at a net margin of 1.9%. Revenue declined 1.2% year over year. It earns a return on equity of 16.2%. Net debt stands at 2.3B SEK. Fundamentals as of Jul 16, 2026

Our scenario range runs from kr 36.17 (bear case) to kr 60.28 (bull case); at kr 49.10, 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 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 about 17% below its 52-week high and 39% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -35% fair-value upside, at -2%, COOR 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 55.83 kr 87.37 kr 129.68 80
Residual Income kr 14.69 kr 19.24 kr 51.05 76
Rev-Margin DCF kr 33.37 kr 58.58 kr 86.94 74
All 24 models by family
DCF Models
FCF DCF kr 54.37 kr 89.45 kr 139.14 38
Owner Earnings kr 33.85 kr 59.26 kr 95.26 31
5Y Revenue Exit kr 33.37 kr 57.68 kr 87.53 39
5Y EBITDA Exit kr 54.06 kr 95.46 kr 142.47 41
5Y P/E Exit kr 27.49 kr 46.94 kr 66.40 38
10Y Revenue Exit kr 39.44 kr 62.77 kr 91.90 36
10Y EBITDA Exit kr 53.45 kr 88.08 kr 131.99 37
10Y P/E Exit kr 37.04 kr 55.58 kr 76.49 35
Earnings-Based
Graham-Dodd kr 15.62 kr 42.89 kr 56.28 54
Lynch FV kr 8.52 kr 12.17 kr 15.82 50
PEG = 1.0 kr 8.52 kr 12.17 kr 15.82 46
EPV kr 15.42 kr 21.03 kr 25.87 59
Multiples
P/E Multiple kr 36.17 kr 48.23 kr 60.28 63
P/S Multiple kr 29.28 kr 39.04 kr 48.80 58
P/B Multiple kr 29.28 kr 39.04 kr 48.80 55
EV/EBIT kr 41.00 kr 61.37 kr 81.74 53
EV/EBITDA kr 63.80 kr 91.78 kr 119.75 54
EV/Revenue kr 23.51 kr 42.20 kr 60.89 43
Asset-Based
NCAV (Graham) kr 7.31 kr 9.79 kr 14.61 50
Growth DCF
Growth DCF kr 55.83 kr 87.37 kr 129.68 80
Rev-Margin DCF kr 33.37 kr 58.58 kr 86.94 74
Economic Profit
Residual Income kr 14.69 kr 19.24 kr 51.05 76
ROIC Compounder kr 15.59 kr 23.70 kr 33.38 72
Growth Earnings
Growth-Adj P/E kr 28.69 kr 40.99 kr 53.29 68

Widest divergence: DCF Models (kr 59.26) versus Asset-Based (kr 9.79). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 12.4B SEK
Revenue growth (YoY) -1.2%
Net margin 1.9%
Return on equity 16.2%
Free cash flow 675M SEK FY2025
P/E ratio 21.1
More key figures
Operating margin 4.5%
EPS (TTM) kr 2.50
Dividend yield 2.8%
EPS growth (YoY) +37.9%
Net debt 2.3B SEK FY2025

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

Quality Score breakdown

Overall quality 60/100

Of which business quality 56 · Market factors (momentum, volatility) 53

Profitability 50
Margins and returns on capital today
Quality Growth 54
Are margins and returns improving?
Cashflow 63
Earnings quality: real cash, not paper profit
Fin. Strength 16
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 82
Calm price path (market factor)
Momentum 39
Price trend over the last 3–12 months (market factor)
52W Momentum 44
Distance to the 52-week high (market factor)
Net Issuance 83
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

Coor Service Management Holding AB provides facility management services in Sweden, Denmark, Norway, and Finland. The company offers property and cleaning services, food and beverage services, workplace design, office and conference services, outdoor environment services, and security services.

Full company description

Coor Service Management Holding AB provides facility management services in Sweden, Denmark, Norway, and Finland. The company offers property and cleaning services, food and beverage services, workplace design, office and conference services, outdoor environment services, and security services. It also provides SmartClimate for indoor climate; SmartLaundry, which filters microplastics when washing; SmartEnergy for energy efficiency; SmartDrone for property inspections; SmartLighting to reduce energy use; and Carbon Insight, a tool for an overview of how emissions are distributed. The company was founded in 1998 and is headquartered in Solna, Sweden.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Coor Service Management Holding reported revenue of kr 12.5B in FY2025 versus kr 10.1B in FY2021, a compound +5.4%/yr. Reported net income was kr 218M in FY2025, compounding −4.8%/yr from FY2021.

Growth Quality 70/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
12.5B SEK
Latest YoY
+0.3%
Avg. growth/yr (3Y)
+1.9%
Avg. growth/yr (5Y)
+5.4%
Avg. growth/yr (13Y)
+6.5%
Revenue +5.4%/yr
FY21 kr 10.1B
FY22 kr 11.8B
FY23 kr 12.4B
FY24 kr 12.4B
FY25 kr 12.5B
Net income −4.8%/yr
FY21 kr 265M
FY22 kr 257M
FY23 kr 155M
FY24 kr 126M
FY25 kr 218M

Watch COOR: get an alert when its fair value changes →

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). "Coor Service Management Holding Fair Value". https://www.fairvalue-calculator.com/stock/COOR

Peer Group

Specialty Business Services · 255 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 60 · Above median
Fair Value upside −2% · Above median
Return on equity (TTM) 16% · Top 25%
Return on assets 5% · Above median
Net margin (TTM) 2% · Below median
Operating margin (TTM) 4% · Below median
Revenue growth -1% · Below median
Dividend yield (TTM) 2.9% · Above median
Debt / equity 1.65× · Higher than 75% of peers

Valuation Multiples vs Specialty Business Services median · lower = cheaper

P/E (TTM) 20.6× · Pricier than median
P/B 3.53× · Pricier than 75% of peers
P/S (TTM) 0.39× · Cheaper than median
P/FCF 0.8× · Cheaper than median
EV/EBITDA 10.3× · Pricier than median
PEG 0.17× · Cheaper than 75% of peers

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 31 · sector 24
FUTURE 0 · sector 25
PAST 65 · sector 33
HEALTH 17 · sector 92
DIVIDEND 58 · sector 54

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 Specialty Business Services stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
Cintas Corporation CTAS $206.25 $95.30 -54%
RELX PLC RELX $33.70 $32.49 -4%
Thomson Reuters Corporation TRI C$133.87 C$70.40 -47%
Copart, Inc CPRT $27.61 $28.59 +4%
Global Payments Inc GPN $80.49 $69.67 -13%
RB Global, Inc RBA C$156.43 C$49.14 -69%
Brambles Limited BXB A$18.79 A$12.28 -35%
UL Solutions Inc ULS $87.76 $33.62 -62%
Wolters Kluwer N.V WKL €62.56 €103.99 +66%
Aramark ARMK $56.74 $13.73 -76%

Compare Coor Service Management 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 Coor Service Management Holding (COOR) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of kr 48.23 versus a price of kr 49.10, about −2% (fairly valued).
What is the fair value of COOR?
Our model-based fair value for Coor Service Management Holding is kr 48.23 (as of Jul 16, 2026), built from audited fundamentals. The current price is kr 49.10.
What is the quality score of COOR?
Coor Service Management Holding has a Quality Score of 60/100. 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 Coor Service Management Holding (COOR)?
Coor Service Management Holding reported trailing-twelve-month revenue of about 12.4B SEK (latest available figure, as of Jul 16, 2026).
What is the net profit margin of COOR?
The net profit margin of Coor Service Management Holding is about 1.9%, meaning it keeps roughly 1.9% of revenue as net income. Based on the latest reported figures.
Does Coor Service Management Holding pay a dividend?
Coor Service Management Holding currently shows a dividend yield of about 2.84% relative to its recent price (as of Jul 16, 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 Coor Service Management 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.