EN DE

DevPort AB (DEVP-B) Fair Value & Analysis

Technology · SE · Market cap 109M SEK (≈ $11.4M) · ISIN SE0010546622

What is DevPort AB really worth?

DA DevPort AB DEVP-B · ST
Pricekr 10.20
Fair Valuekr 3.10
Upside−69.6%
Quality50/100

A solid business, but trading 229% above our fair value of kr 3.10.

Watch DevPort AB for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

Low debt · generates free cash flow

Risks

!Weak Growth (revenue 5y +4.6 %/yr)
!Loss-making · -2.9% net margin
!Trails peers (4/12)
!Narrow moat 12/100
!Evidence only medium, so the estimate is less certain

For context

·9.80% dividend yield
Evidence: Medium Range kr 2.19 – kr 4.00

Fair value as of: Aug 13, 2026

From 11 valuation models · updated 22 days ago

Fair value updated Aug 13, 2026, revised from kr 2.09 to kr 3.10 (+48.3%) since Jul 12, 2026. Share price −10.5% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The price sits above even our optimistic bull case (kr 4.00). The favourable scenario is already priced in.
  • Solid but not exceptional quality (50/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (kr 2.19 to kr 4.00) leaves room in how you read the outcome.

Price vs Fair Value (5 years)

kr 34.67 kr 9.16 Fair Value kr 3.10 Jun 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range kr 9.16 – kr 34.67 · fair‑value band kr 2.19 – kr 4.00 · the kr 10.20 price screens above the kr 3.10 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

DevPort AB (DEVP-B) currently trades at kr 10.20, while our model-based Fair Value estimate is kr 3.10, implying the stock looks roughly 229.1% overvalued today. The Quality Score stands at 50/100 (solid quality), in the Technology sector. Bull case: the Growth DCF group reads highest at a median of kr 13.76 per share, and 7 of the 11 models we run sit above the kr 10.20 price. Bear case: the Multiples group reads lowest at kr 5.42, and 4 of the 11 models stay below the price. Evidence for this calculation is medium.

Over the trailing twelve months, DevPort AB generated revenue of 388M SEK at a net margin of −2.9%. Revenue declined 27.1% year over year. It earns a return on equity of −8.7%. Net debt stands at 5.2M SEK. Fundamentals as of Aug 13, 2026

Our scenario range runs from kr 2.19 (bear case) to kr 4.00 (bull case); at kr 10.20, the current price sits above 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 about 50% below its 52-week high, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at −38% fair-value upside, at −70%, DEVP-B screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced 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. Every input is real reported data, nothing guessed.

Model 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. Evidence
Highest evidence
FCF DCF kr 10.62 kr 14.32 kr 19.04 81
Growth DCF kr 10.61 kr 13.76 kr 17.51 80
Owner Earnings kr 3.66 kr 4.44 kr 5.44 78
All 11 models by family
DCF Models
FCF DCF kr 10.62 kr 14.32 kr 19.04 81
Owner Earnings kr 3.66 kr 4.44 kr 5.44 78
5Y Revenue Exit kr 10.72 kr 15.78 kr 22.23 73
5Y EBITDA Exit kr 6.97 kr 8.67 kr 10.52 77
10Y Revenue Exit kr 10.34 kr 14.52 kr 20.13 67
10Y EBITDA Exit kr 8.50 kr 10.27 kr 12.40 70
Multiples
EV/EBITDA kr 4.51 kr 5.42 kr 6.32 67
EV/Revenue kr 11.30 kr 15.38 kr 19.46 54
Asset-Based
NCAV (Graham) kr 5.94 kr 7.97 kr 11.89 54
Growth DCF
Growth DCF kr 10.61 kr 13.76 kr 17.51 80
Rev-Margin DCF kr 10.72 kr 15.81 kr 21.79 73

Widest divergence: Growth DCF (kr 13.76) versus Multiples (kr 5.42). Highest evidence: FCF DCF (81).

Notify me when DEVP-B reaches fair value

Put DEVP-B on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/S ratio 0.27 TTM
EPS (TTM) kr −1.10
Dividend yield 9.8%
Net margin −1.4% FY2025
Return on equity −8.7% TTM
Return on assets (EBIT) 11.2% avg 5y
More key figures
Profitability
Operating margin −2.2% TTM
Growth
Revenue (TTM) 388M SEK TTM
Revenue growth (YoY) −27.1% 3y avg −7.3%
EPS growth (YoY) −67.4%
Balance sheet & cash flow
Free cash flow 10.3M SEK FY2025
Net debt 5.2M SEK FY2025 · ≈ 0.5 yrs of FCF

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 50/100

Of which business quality 52 · Market factors (momentum, volatility) 30

Profitability 23
Margins and returns on capital today
Quality Growth 0
Are margins and returns improving?
Cashflow 49
Earnings quality: real cash, not paper profit
Fin. Strength 77
Balance sheet, leverage, solvency risk
Investment 94
Disciplined investing over empire-building
Low Volatility 63
Calm price path (market factor)
Momentum 23
Price trend over the last 3–12 months (market factor)
52W Momentum 3
Distance to the 52-week high (market factor)
Net Issuance 82
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.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

DevPort AB (publ) operates as a technology consulting company in Sweden. It operates through three segments: Product Development, Production Development and Digital Solutions.

Full company description

DevPort AB (publ) operates as a technology consulting company in Sweden. It operates through three segments: Product Development, Production Development and Digital Solutions. 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.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

DevPort AB 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.

Growth Quality 34/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
420M SEK
Latest YoY
−20.4%
Avg. revenue growth/yr (3Y) 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.
−7.3%
Avg. revenue growth/yr (5Y) 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.
+4.6%
Avg. revenue growth/yr (12Y) 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.
+14.3%
Value creation/yr 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
Revenue +0.6%/yr
FY21 410M SEK
FY22 528M SEK
FY23 550M SEK
FY24 528M SEK
FY25 420M SEK
Net income
FY21 19.7M SEK
FY22 35.9M SEK
FY23 35.4M SEK
FY24 26.5M SEK
FY25 −5.7M SEK
Character of growth · EPS growth decomposed (2014-2025) +32.5 % p.a.
Revenue per share +18.9 %

of which total revenue +19.2 % · buybacks/dilution −0.3 %

EBIT margin +9.7 %
Tax rate +0.5 %
Residual (interest, one-offs) +1.1 %

Annual growth per factor. These are factors, not summands: multiplied they give the EPS growth rate, added they do not quite. Start and end points are 3-year averages (details on hover).

DEVP-B screens 229% overvalued. Compare with SAP SE →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
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). "DevPort AB Fair Value". https://www.fairvalue-calculator.com/stock/DEVP-B

Peer Group

Software - Application · 691 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 50 · Below median
Fair Value upside −70% · Bottom 25%
Return on assets −3% · Below median
Net margin (TTM) −3% · Below median
Operating margin (TTM) −2% · Below median
Revenue growth −27% · Bottom 25%
Dividend yield (TTM) 9.8% · Top 25%
Debt / equity 0.12× · Higher than median

Valuation Multiples vs Software - Application median · lower = cheaper

P/B 0.10× · Cheaper than 75% of peers
P/S (TTM) 0.03× · Cheaper than 75% of peers
P/FCF 1.1× · Cheaper than 75% of peers

Strength profile in five axes (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.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 0
FUTURE0 · sector 36
PAST0 · sector 12
HEALTH94 · sector 98
DIVIDEND100 · sector 28

VALUE 0: the price sits above our fair-value range.

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

Similar stocks

10 more Software - Application stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
SAP SE SAP €191.32 €169.59 −11%
Shopify Inc SHOP C$209.78 C$28.76 −86%
Uber Technologies, Inc UBER $78.82 $43.66 −45%
Salesforce, Inc CRM $252.05 $249.28 −1%
ServiceNow, Inc NOW $138.43 $43.73 −68%
Cadence Design Systems, Inc CDNS $340.39 $112.57 −67%
Snowflake Inc SNOW $329.11 $42.27 −87%
Adobe Inc ADBE $289.15 $454.04 +57%
Automatic Data Processing, Inc ADP $284.68 $177.51 −38%
Intuit Inc INTU $348.00 $363.46 +4%

Compare DevPort AB with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Technology stocks →

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

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is DevPort AB (DEVP-B) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of kr 3.10 versus a price of kr 10.20, about −70% upside (overvalued).
What is the fair value of DEVP-B?
Our model-based fair value for DevPort AB is kr 3.10 (as of Aug 13, 2026), built from audited fundamentals. The current price: kr 10.20.
What is the quality score of DEVP-B?
DevPort AB 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 revenue of DevPort AB (DEVP-B)?
DevPort AB reported trailing-twelve-month revenue of about 388M SEK (latest available figure, as of Aug 13, 2026).
What is the net profit margin of DEVP-B?
The net profit margin of DevPort AB is about −2.9%, meaning it is currently running at a net loss. Based on the latest reported figures.
Does DevPort AB pay a dividend?
DevPort AB currently shows a dividend yield of about 9.80% relative to its recent price (as of Aug 13, 2026).
Free · no account needed

Watch DevPort AB in the live analysis

One click puts DevPort AB on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.