Fastighetsbolaget Emilshus AB (EMIL-B) fair value: what the stock is really worth
As of Oct 20, 2026: fair value (intrinsic value) of Fastighetsbolaget Emilshus AB stock SEK 59.71, price SEK 42.50, upside +40.5%, quality 51 out of 100. Rating: 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 13, 2026.
How to read this chart
52‑month range kr 21.71 – kr 58.60 · fair‑value band kr 20.97 – kr 132.10 · the kr 42.50 price screens below the kr 59.71 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Oct 13, 2026.
Follow Fastighetsbolaget Emilshus in your weekly email
Every Wednesday you see whether Fastighetsbolaget Emilshus 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.
Fastighetsbolaget Emilshus AB (publ) acquires, develops, and manages commercial real estate properties in Sweden. The company offers its properties for light industry, warehouse, industrial service/professional trade, external and grocery trade, and community service and offices.
Show moreShow less
Fastighetsbolaget Emilshus AB (publ) was incorporated in 2018 and is headquartered in Växjö, Sweden.
Stock analysis
Fastighetsbolaget Emilshus AB (EMIL-B) currently trades at kr 42.50, while our model-based Fair Value estimate is kr 59.71, implying the stock looks roughly 28.8% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of kr 59.71 per share, and 8 of the 13 models we run sit above the kr 42.50 price.
Bear case: the Asset-Based group reads lowest at kr 29.63, and 5 of the 13 models stay below the price. Data coverage for this calculation is medium.
Scenario range: kr 20.97 (bear) to kr 132.10 (bull), the price of kr 42.50 sits inside 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 51/100 (solid quality), in the Real Estate sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Fastighetsbolaget Emilshus AB reported revenue of 896M SEK in FY2025 versus 280M SEK in FY2021, a compound +33.7%/yr. Reported net income was 524M SEK in FY2025, compounding +2.8%/yr from FY2021.
Key figures
Market cap 5.4B SEK (≈ $541M) Small · P/E ratio 10.2 · P/S ratio 5.23 · EPS (TTM) kr 4.28 · Net margin 59.1% · Return on equity 11.6% · Return on assets (EBIT) 3.4% · Operating margin 75.6%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 70 out of 100 (low confidence).
What moves the price
The share trades about 27% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at −10% fair-value upside, at 40%, EMIL-B screens cheaper than that median.
Fair Value models
Bearkr 20.97Fair Value kr 59.71Bullkr 132.10
Price kr 42.50 · Upside +40.5%
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. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (kr 3.44 per share) are deliberately not added.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.62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+32.7%
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.
+25.4%
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.
+37.5%
Start year 2020 (pandemic)
Revenue growth 6 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.
+46.7%
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) (mathematically smoothed) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip.
+1.6%
Earnings growth per share plus dividend.
Earnings per share, growth per year+1.6%
Dividend (yield on the price)0.0%
Profit margin 2020 to 2025 ⓘ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.147% → 75%
2025 sits 56% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Growth Forecast
A lot of optimism in the price
The price assumes less growth than the company has delivered so far and more than analysts expect.
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).
+20.4%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+6.7%
Yearly sales growth analysts expect, extended to five years.
After inflation (Sweden: IMF forecast 2.0% a year to 2030, 2.9% from 2016 to 2025) that is about +18.0% a year for the price and +4.7% for the forecasts.
Compare Fastighetsbolaget Emilshus AB with another stock
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.Real Estate Services · 524 stocks
Beats the industry median on 7/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score51 · Below median
Fair Value upside+40.5% · Above median
Profitability
Return on equity (12 months)11.6% · Top 25%
Return on assets4.1% · Above median
Net margin (12 months)59.1% · Top 25%
Operating margin (12 months)75.6% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)28.6% · Top 25%
Dividend yield (12 months)0.0% · Bottom 25%
Balance sheet
Debt / equity1.22× · Highest 25%
Valuation Multiplesvs Real Estate Services 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). "Fastighetsbolaget Emilshus AB Fair Value". https://www.fairvalue-calculator.com/stock/EMIL-B
Frequently asked questions
Is Fastighetsbolaget Emilshus AB (EMIL-B) overvalued or undervalued?
As of Oct 13, 2026, our model estimates a fair value of kr 59.71 versus a price of kr 42.50, about +40% upside (undervalued).
What is the fair value of EMIL-B?
Our model-based fair value for Fastighetsbolaget Emilshus AB is kr 59.71 (as of Oct 13, 2026), built from audited fundamentals. The current price: kr 42.50.
What is the quality score of EMIL-B?
Fastighetsbolaget Emilshus AB has a Quality Score of 51/100. 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 Fastighetsbolaget Emilshus AB (EMIL-B)?
Our model-based price target is the fair value of kr 59.71 (as of Oct 13, 2026) from 14 valuation models. Cautious scenario kr 20.97, optimistic scenario kr 132.10. It is a calculation from audited fundamentals, not an analyst target.
What is the Fastighetsbolaget Emilshus AB stock forecast for 2026?
Our models put fair value at kr 59.71, about +40% upside versus a price of kr 42.50 (undervalued). Cautious scenario kr 20.97, optimistic scenario kr 132.10. The calculation is refreshed regularly with new filings.
What is the revenue of Fastighetsbolaget Emilshus AB (EMIL-B)?
Fastighetsbolaget Emilshus AB reported trailing-twelve-month revenue of about 1.0B SEK (latest available figure, as of Oct 13, 2026).
What growth is priced into Fastighetsbolaget Emilshus AB (EMIL-B)?
For today's price to be fair in a discounted-cash-flow model, Fastighetsbolaget Emilshus AB would have to grow free cash flow by +20.4 % per year for five years (discount rate 11.5 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +37.5 % per year. As of Oct 13, 2026.
What discount rate (WACC) does the fair value of EMIL-B use?
Our models discount Fastighetsbolaget Emilshus AB at 11.5 %: a base by market capitalisation (small), damped by beta 1.18, 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 Fastighetsbolaget Emilshus AB that is +20.4 % per year a year over ten years, using the same discount rate (11.5 %) and the same formula as our fair value.
How much growth has Fastighetsbolaget Emilshus AB (EMIL-B) delivered so far?
Over the past 5 years revenue at Fastighetsbolaget Emilshus AB grew +37.5 % a year. The price currently implies +20.4 % 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 Fastighetsbolaget Emilshus AB (EMIL-B) growing?
The median revenue growth in the sector is +2.3 % a year. That is the yardstick for the growth priced into Fastighetsbolaget Emilshus AB (+20.4 % 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 Fastighetsbolaget Emilshus AB (EMIL-B)?
The free-cash-flow yield on the price is 7.94 %: that much free cash flow Fastighetsbolaget Emilshus AB produces per unit of market value. When it exceeds the discount rate of our models (11.5 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Fastighetsbolaget Emilshus AB (EMIL-B)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Fastighetsbolaget Emilshus AB it is kr 59.71 per share (as of Oct 13, 2026), against a price of kr 42.50. It is the blended result of 14 valuation models (cash flow, earnings, asset, dividend).
Is Fastighetsbolaget Emilshus AB stock overvalued or undervalued in 2026?
As of Oct 13, 2026, EMIL-B trades below its calculated fair value: price kr 42.50, fair value kr 59.71, a gap of about +40% (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 EMIL-B?
No. The price is what the market pays today (kr 42.50); the fair value is what the company's own numbers justify (kr 59.71). For Fastighetsbolaget Emilshus AB the two are kr 17.21 per share apart. That gap is exactly why we show both numbers side by side.
How much is Fastighetsbolaget Emilshus AB worth?
The market values Fastighetsbolaget Emilshus AB at about 5.4B SEK (market capitalisation, as of Oct 13, 2026). Per share that is kr 42.50; our models calculate a fair value of kr 59.71 per share.
What do the bullish and bearish scenarios say about EMIL-B?
Our models span a range for Fastighetsbolaget Emilshus AB: cautious scenario kr 20.97, base kr 59.71, optimistic kr 132.10 per share (as of Oct 13, 2026, price kr 42.50). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of EMIL-B?
Fastighetsbolaget Emilshus AB trades at a price-to-earnings ratio of 10.2 (as of Oct 13, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of kr 59.71 is built from several models across several years. Excluding one-off items of fiscal year 2025 it is 18.1 (reported for FY2025: 10.2). Other multiples: P/B 1.1, P/S 5.2, EV/EBITDA 22.3.
How solid is the balance sheet of Fastighetsbolaget Emilshus AB (EMIL-B)?
Balance-sheet figures for Fastighetsbolaget Emilshus AB (as of Oct 13, 2026): return on equity 11.6%, debt of 1.22 per unit of equity. They feed the Quality Score of 51/100, which measures business quality independently of the share price.
How far is EMIL-B from its 52-week high?
Fastighetsbolaget Emilshus AB trades at kr 42.50, about 27% below its 52-week high of kr 58.60 and at the low of kr 42.50 (as of Oct 20, 2026). Distance from the high says nothing about value: that is what the fair value of kr 59.71 is for.
Which stocks are comparable to Fastighetsbolaget Emilshus AB?
From the same area (Real Estate) we also value CBRE Group, KE Holdings, Swire Properties Limited, Cellnex Telecom, S.A, 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 Fastighetsbolaget Emilshus AB stock attractive at the current price?
The data as of Oct 13, 2026: price kr 42.50, calculated fair value kr 59.71 (+40%), Quality Score 51/100, from 14 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 EMIL-B calculated?
We run Fastighetsbolaget Emilshus AB through 14 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 59.71, 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. Fastighetsbolaget Emilshus AB currently trades 29 % 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 Fastighetsbolaget Emilshus AB (EMIL-B)?
The closing price on Oct 20, 2026 was kr 42.50. Our model-based fair value is kr 59.71, about +40% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Fastighetsbolaget Emilshus AB right now?
The model range is unusually wide (kr 20.97 to kr 132.10). The outcome hinges heavily on assumptions, so read the point estimate with caution. Solid quality (51/100) at a price below fair value, the discount is the argument here, not the business quality. As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Key figures of Fastighetsbolaget Emilshus AB
How large is the market capitalisation of Fastighetsbolaget Emilshus AB (EMIL-B)?
The market capitalisation of Fastighetsbolaget Emilshus AB is 5.4B SEK (≈ $541M). 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 Fastighetsbolaget Emilshus AB (EMIL-B)?
The price-to-sales ratio of Fastighetsbolaget Emilshus AB is 5.23 (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 Fastighetsbolaget Emilshus AB (EMIL-B)?
Earnings per share at Fastighetsbolaget Emilshus AB are kr 4.28 (price ÷ EPS = P/E 10.2). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Fastighetsbolaget Emilshus AB (EMIL-B)?
The net margin of Fastighetsbolaget Emilshus AB is 59.1% (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 Fastighetsbolaget Emilshus AB (EMIL-B)?
The return on equity (ROE) of Fastighetsbolaget Emilshus AB is 11.6% (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 Fastighetsbolaget Emilshus AB (EMIL-B)?
On an EBIT basis the return on assets of Fastighetsbolaget Emilshus AB is 3.4% (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 Fastighetsbolaget Emilshus AB (EMIL-B)?
The operating margin of Fastighetsbolaget Emilshus AB is 75.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Fastighetsbolaget Emilshus AB (EMIL-B)?
Revenue at Fastighetsbolaget Emilshus AB is growing +28.6% versus a year earlier (3y avg +25.4%). 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 Fastighetsbolaget Emilshus AB (EMIL-B)?
Earnings per share at Fastighetsbolaget Emilshus AB are growing +46.0% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Fastighetsbolaget Emilshus AB (EMIL-B) carry?
The net debt of Fastighetsbolaget Emilshus AB is 6.6B SEK (fiscal year 2025, ≈ 15.4 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 Fastighetsbolaget Emilshus AB in the live analysis
One click puts Fastighetsbolaget Emilshus AB on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 28,000+ stock screener.
Some data
Oct 13, 2026