DevPort AB (publ) (DEVP-B) fair value: what the stock is really worth
As of Oct 19, 2026: fair value (intrinsic value) of DevPort AB (publ) stock SEK 18.91, price SEK 7.76, upside +143.7%, quality 50 out of 100. Rating: strongly undervalued. Calculated from audited financials with 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, dashed = 300-day average. As of Oct 3, 2026.
How to read this chart
60‑month range kr 7.66 – kr 34.67 · fair‑value band kr 12.73 – kr 26.78 · the kr 7.76 price screens below the kr 18.91 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Oct 3, 2026.
Follow DevPort AB (publ) in your weekly email
Every Wednesday you see whether DevPort AB (publ) 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.
DevPort AB (publ) operates as a technology consulting company in Sweden. It operates through three segments: Product Development, Production Development and Digital Solutions.
Show moreShow less
The company offers product development, including construction, such as exterior and interior design, electrical system and wiring, chassis construction, powertrain, battery system, manufacturing tools, and measurement and test equipment; project management comprising development projects, testing and verification, product launch, and quality and rationalization; and testing and verification, which include individual components, system, complete product, and electrical architecture.
DevPort AB (publ) was incorporated in 2008 and is headquartered in Gothenburg, Sweden.
Stock analysis
DevPort AB (publ) (DEVP-B) currently trades at kr 7.76, while our model-based Fair Value estimate is kr 18.91, implying the stock looks roughly 59.0% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of kr 18.96 per share, and 9 of the 11 models we run sit above the kr 7.76 price.
Bear case: the Multiples group reads lowest at kr 3.10, and 2 of the 11 models stay below the price. Data coverage for this calculation is low.
Scenario range: kr 12.73 (bear) to kr 26.78 (bull), the price of kr 7.76 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 50/100 (below-average quality), in the Technology sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
DevPort AB (publ) reported revenue of 420M SEK in FY2025 versus 410M SEK in FY2021, a compound +0.6%/yr. Reported net income was −5.7M SEK in FY2025.
Key figures
Market cap 78.2M SEK (≈ $7.9M) Micro · P/S ratio 0.24 · EPS (TTM) kr −1.53 · Dividend yield 12.9% · Net margin −4.4% · Return on equity −13.7% · Return on assets (EBIT) 11.2% · Operating margin −6.8%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 11 out of 100 (low confidence).
What moves the price
The share trades about 52% below its 52-week high and 1% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at −12% fair-value upside, at 144%, DEVP-B screens cheaper than that median.
Fair Value models
Bearkr 12.73Fair Value kr 18.91Bullkr 26.78
Price kr 7.76 · Upside +143.7%
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.34/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
−20.4%
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.
−7.3%
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.
+4.6%
Start year 2020 (pandemic). Over 10 years: +14.1% a year
Revenue growth 12 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.
+14.3%
’14
’15
’16
’17
’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.
2.8% (2020) → −1.4% (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).
−14.7%
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 −16.4% 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.Software - Application · 651 stocks
Beats the industry median on 5/11 measures
A mixed picture versus its industry peers.
Valuation
Quality Score50 · Below median
Fair Value upside+143.7% · Top 25%
Profitability
Return on assets−2.4% · Below median
Net margin (12 months)−4.4% · Below median
Operating margin (12 months)−6.8% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)−30.9% · Bottom 25%
Dividend yield (12 months)12.9% · Top 25%
Balance sheet
Debt / equity0.12× · Above median
Valuation Multiplesvs Software - Application 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). "DevPort AB (publ) Fair Value". https://www.fairvalue-calculator.com/stock/DEVP-B
Frequently asked questions
Is DevPort AB (publ) (DEVP-B) overvalued or undervalued?
As of Oct 3, 2026, our model estimates a fair value of kr 18.91 versus a price of kr 7.76, about +144% upside (undervalued).
What is the fair value of DEVP-B?
Our model-based fair value for DevPort AB (publ) is kr 18.91 (as of Oct 3, 2026), built from audited fundamentals. The current price: kr 7.76.
What is the quality score of DEVP-B?
DevPort AB (publ) has a Quality Score of 50/100. 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 DevPort AB (publ) (DEVP-B)?
Our model-based price target is the fair value of kr 18.91 (as of Oct 3, 2026) from 11 valuation models. Cautious scenario kr 12.73, optimistic scenario kr 26.78. It is a calculation from audited fundamentals, not an analyst target.
What is the DevPort AB (publ) stock forecast for 2026?
Our models put fair value at kr 18.91, about +144% upside versus a price of kr 7.76 (undervalued). Cautious scenario kr 12.73, optimistic scenario kr 26.78. The calculation is refreshed regularly with new filings.
What is the revenue of DevPort AB (publ) (DEVP-B)?
DevPort AB (publ) reported trailing-twelve-month revenue of about 351M SEK (latest available figure, as of Oct 3, 2026).
Does DevPort AB (publ) pay a dividend?
DevPort AB (publ) currently shows a dividend yield of 12.89% relative to its recent price (as of Oct 3, 2026).
What growth is priced into DevPort AB (publ) (DEVP-B)?
For today's price to be fair in a discounted-cash-flow model, DevPort AB (publ) would have to grow free cash flow by -14.7 % per year for five years (discount rate 8.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +4.6 % per year. As of Oct 3, 2026.
What discount rate (WACC) does the fair value of DEVP-B use?
Our models discount DevPort AB (publ) at 8.3 %: a base by market capitalisation (nano), damped by beta 0.44, 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 DevPort AB (publ) that is -14.7 % per year a year over ten years, using the same discount rate (8.3 %) and the same formula as our fair value.
How much growth has DevPort AB (publ) (DEVP-B) delivered so far?
Over the past 5 years revenue at DevPort AB (publ) grew +4.6 % a year. The price currently implies -14.7 % 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 DevPort AB (publ) (DEVP-B) growing?
The median revenue growth in the sector is +10.7 % a year. That is the yardstick for the growth priced into DevPort AB (publ) (-14.7 % 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 DevPort AB (publ) (DEVP-B)?
The free-cash-flow yield on the price is 13.25 %: that much free cash flow DevPort AB (publ) produces per unit of market value. When it exceeds the discount rate of our models (8.3 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of DevPort AB (publ) (DEVP-B)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For DevPort AB (publ) it is kr 18.91 per share (as of Oct 3, 2026), against a price of kr 7.76. It is the blended result of 11 valuation models (cash flow, earnings, asset, dividend).
Is DevPort AB (publ) stock overvalued or undervalued in 2026?
As of Oct 3, 2026, DEVP-B trades below its calculated fair value: price kr 7.76, fair value kr 18.91, a gap of about +144% (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 DEVP-B?
No. The price is what the market pays today (kr 7.76); the fair value is what the company's own numbers justify (kr 18.91). For DevPort AB (publ) the two are kr 11.15 per share apart. That gap is exactly why we show both numbers side by side.
How much is DevPort AB (publ) worth?
The market values DevPort AB (publ) at about 78.2M SEK (market capitalisation, as of Oct 3, 2026). Per share that is kr 7.76; our models calculate a fair value of kr 18.91 per share.
What do the bullish and bearish scenarios say about DEVP-B?
Our models span a range for DevPort AB (publ): cautious scenario kr 12.73, base kr 18.91, optimistic kr 26.78 per share (as of Oct 3, 2026, price kr 7.76). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of DevPort AB (publ) (DEVP-B)?
Balance-sheet figures for DevPort AB (publ) (as of Oct 3, 2026): return on equity −13.7%, debt of 0.12 per unit of equity. They feed the Quality Score of 50/100, which measures business quality independently of the share price.
How far is DEVP-B from its 52-week high?
DevPort AB (publ) trades at kr 7.76, about 52% below its 52-week high of kr 16.07 and 1% above the low of kr 7.66 (as of Oct 19, 2026). Distance from the high says nothing about value: that is what the fair value of kr 18.91 is for.
Which stocks are comparable to DevPort AB (publ)?
From the same area (Technology) we also value SAP SE, Salesforce, Inc, Shopify Inc, ServiceNow, 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 DevPort AB (publ) stock attractive at the current price?
The data as of Oct 3, 2026: price kr 7.76, calculated fair value kr 18.91 (+144%), Quality Score 50/100, from 11 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 DEVP-B calculated?
We run DevPort AB (publ) through 11 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 kr 18.91, 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 13.9 % above its aggregate fair value. DevPort AB (publ) currently trades 59 % 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 DevPort AB (publ) (DEVP-B)?
The closing price on Oct 19, 2026 was kr 7.76. Our model-based fair value is kr 18.91, about +144% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with DevPort AB (publ) right now?
The price is below even our cautious bear case (kr 12.73). 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. Solid quality (50/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (kr 12.73 to kr 26.78) leaves room in how you read the outcome.
Where does the earnings growth of DevPort AB (publ) (DEVP-B) come from?
Earnings per share at DevPort AB (publ) grew +32.5 % a year from 2014 to 2025. Broken into its drivers: revenue per share +18.9 %, EBIT margin +9.7 %, tax rate +0.5 %, residual (interest, one-offs) +1.1 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of DevPort AB (publ)
How large is the market capitalisation of DevPort AB (publ) (DEVP-B)?
The market capitalisation of DevPort AB (publ) is 78.2M SEK (≈ $7.9M). 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 DevPort AB (publ) (DEVP-B)?
The price-to-sales ratio of DevPort AB (publ) is 0.24 (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 DevPort AB (publ) (DEVP-B)?
Earnings per share at DevPort AB (publ) are kr −1.53. Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of DevPort AB (publ) (DEVP-B)?
The dividend yield of DevPort AB (publ) is 12.9%. Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of DevPort AB (publ) (DEVP-B)?
The net margin of DevPort AB (publ) is −4.4% (last twelve months). 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 DevPort AB (publ) (DEVP-B)?
The return on equity (ROE) of DevPort AB (publ) is −13.7% (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 DevPort AB (publ) (DEVP-B)?
On an EBIT basis the return on assets of DevPort AB (publ) is 11.2% (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 DevPort AB (publ) (DEVP-B)?
The operating margin of DevPort AB (publ) is −6.8% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at DevPort AB (publ) (DEVP-B)?
Revenue at DevPort AB (publ) is growing −30.9% versus a year earlier (3y avg −7.3%). 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 DevPort AB (publ) (DEVP-B)?
Earnings per share at DevPort AB (publ) are growing −67.4% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does DevPort AB (publ) (DEVP-B) carry?
The net debt of DevPort AB (publ) is 5.2M SEK (fiscal year 2025, ≈ 0.5 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch DevPort AB (publ) in the live analysis
One click puts DevPort AB (publ) on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 28,000+ stock screener.
Thin data
Oct 3, 2026