EN DE

Doxa AB (DOXA) Fair Value & Analysis

Real Estate · SE · Market cap 473M SEK (≈ $49.3M) · ISIN SE0005624756

DA Doxa AB DOXA · ST
Pricekr 0.3470
Fair Valuekr 0.7820
Upside+125.4%
Quality18/100
Watch Doxa AB for free, get notified when fair value or trend changes. Watch for free

Strengths

Trades 56% below our fair value of kr 0.7820

Risks

!Mixed Growth (revenue 5y +49.4 %/yr)
!Thin margins · 0.0% net margin
!Moderate debt · negative free cash flow
!Trails peers (1/8)
Mixed Growth (revenue 5y +49.4 %/yr)
Thin margins · 0.0% net margin
Moderate debt · negative free cash flow
Trails peers (1/8)
Narrow moat 10/100
Evidence: Low Range kr 0.5780 – kr 1.16 Share as image

Fair value as of: Aug 23, 2026

From 1 valuation models · updated 8 days ago

Share price −1.3% over the past month.

Below-average quality, trading 56% below our fair value.

What runs behind every stock

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

Track Doxa AB and get told automatically when its fair value or trend turns, plus fair value for all 35,000+ stocks. 14 days of Pro free, no card. Track it free

What matters now

  • The large discount to fair value meets weak quality (18/100). That raises the risk this is a value trap rather than a bargain.
  • The price is below even our cautious bear case (kr 0.5780). 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.
  • A fairly wide model range (kr 0.5780 to kr 1.16) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

kr 17.10 kr 0.3300 Fair Value kr 0.7820 Jun 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 23, 2026.

How to read this chart

60‑month range kr 0.3300 – kr 17.10 · fair‑value band kr 0.5780 – kr 1.16 · the kr 0.3470 price screens below the kr 0.7820 fair value. Dashed = 300-day average. As of Aug 23, 2026.

Full chart & analysis →

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

Analysis

Doxa AB (DOXA) currently trades at kr 0.3470, while our model-based Fair Value estimate is kr 0.7820, implying the stock looks roughly 125.4% undervalued today. The Quality Score stands at 18/100 (below-average quality), in the Real Estate sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: low), always confirm before acting.

Trailing-twelve-month revenue stands at 36.2M SEK. It earns a return on equity of -9.5%. Net debt stands at 1.3B SEK. Fundamentals as of Aug 23, 2026

Our scenario range runs from kr 0.5780 (bear case) to kr 1.16 (bull case); at kr 0.3470, the current price sits below 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 40% below its 52-week high, currently below its 200-day average. For context, the median of 10 Real Estate peers we cover trades at -19% fair-value upside, at 125%, DOXA 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 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
NCAV (Graham) best evidence kr 0.7500 kr 1.01 kr 1.50 54
All 1 models by family
Asset-Based
NCAV (Graham) best evidence kr 0.7500 kr 1.01 kr 1.50 54

Notify me when DOXA reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

P/S ratio 14.5 TTM
EPS (TTM) kr -0.1500
Return on equity -9.5% TTM
Return on assets (EBIT) -2.1% avg 5y
Operating margin -54.4% TTM
Revenue (TTM) 36.2M SEK TTM
More key figures
Growth
Revenue growth (YoY) +636% 3y avg +130%
EPS growth (YoY) -98.5%
Balance sheet & cash flow
Free cash flow −82.8M SEK FY2025
Net debt 1.3B SEK FY2025

Figures from reported company fundamentals · as of Aug 23, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 18/100

Of which business quality 22 · Market factors (momentum, volatility) 29

Profitability 0
Margins and returns on capital today
Quality Growth 71
Are margins and returns improving?
Cashflow 0
Earnings quality: real cash, not paper profit
Fin. Strength 47
Balance sheet, leverage, solvency risk
Investment 27
Disciplined investing over empire-building
Low Volatility 72
Calm price path (market factor)
Momentum 18
Price trend over the last 3–12 months (market factor)
52W Momentum 0
Distance to the 52-week high (market factor)
Net Issuance 0
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

Doxa AB (publ) operates as a real estate company in Sweden and internationally. The company was incorporated in 1987 and is headquartered in Malmö, Sweden.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Doxa AB reported revenue of kr 63.5M in FY2025 versus kr 10.9M in FY2021, a compound +55.4%/yr. Reported net income was −kr 336M in FY2025.

Growth Quality 30/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
63.5M SEK
Latest YoY
+309.7%
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.
+130.3%
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.
+49.4%
Avg. revenue growth/yr (18Y) 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.
+21.8%
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 +55.4%/yr
FY21 kr 10.9M
FY22 kr 5.2M
FY23 kr 9.9M
FY24 kr 15.5M
FY25 kr 63.5M
Net income
FY21 kr 76.2M
FY22 −kr 39.9M
FY23 kr 292M
FY24 −kr 1.7B
FY25 −kr 336M

Watch DOXA: 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). "Doxa AB Fair Value". https://www.fairvalue-calculator.com/stock/DOXA

Peer Group

Real Estate - Development · 594 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 22 · Bottom 25%
Fair Value upside +125% · Top 25%
Return on assets -1% · Bottom 25%
Net margin (TTM) 0% · Below median
Revenue growth -28% · Below median
Debt / equity 0.51× · Higher than median

Valuation Multiples vs Real Estate - Development median · lower = cheaper

P/S (TTM) 1.80× · Pricier than median

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
VALUE100 · sector 47
FUTURE0 · sector 0
PAST0 · sector 10
HEALTH75 · sector 85
DIVIDEND0 · sector 56

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 Real Estate - Development stocks, each showing price versus our Fair Value estimate (as of Aug 23, 2026).

Stock Price Fair Value vs Fair Value
Sun Hung Kai Properties Limited 80016 HK$109.70 HK$88.93 -19%
China Resources Land Limited 1109 HK$35.24 HK$72.16 +105%
Vinhomes Joint Stock Company VHM 71,700 VND 109,431 VND +53%
CK Asset Holdings 1113 HK$46.12 HK$68.85 +49%
Hongkong Land Holdings H78 $8.20 $1.52 -81%
DLF Limited DLF ₹667.10 ₹170.24 -74%
China Overseas Land & Investment Limited 0688 HK$13.76 HK$22.92 +67%
Macrotech Developers Limited LODHA ₹1,244 ₹583.42 -53%
Sino Land Company 0083 HK$10.33 HK$6.99 -32%
PT Pantai Indah Kapuk Dua Tbk, PANI 5,925 IDR 1,325 IDR -78%

Compare Doxa AB with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Real Estate stocks →

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

Discover undervalued stocks

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 Fama-French 3-Factor Model Calculator Run the Fama-French 3-factor model in seconds: expected return from the market, size and value factors - free, with formula, betas and an example. 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 Doxa AB (DOXA) overvalued or undervalued?
As of Aug 23, 2026, our model estimates a fair value of kr 0.7820 versus a price of kr 0.3470, about +125% (undervalued).
What is the fair value of DOXA?
Our model-based fair value for Doxa AB is kr 0.7820 (as of Aug 23, 2026), built from audited fundamentals. The current price: kr 0.3470.
What is the quality score of DOXA?
Doxa AB has a Quality Score of 18/100. 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 Doxa AB (DOXA)?
Doxa AB reported trailing-twelve-month revenue of about 36.2M SEK (latest available figure, as of Aug 23, 2026).
What is the net profit margin of DOXA?
The net profit margin of Doxa 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.

Free · no account needed

Watch Doxa AB in the live analysis

One click puts Doxa 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.