EN DE

Ework Group (EWRK) Fair Value & Analysis

Industrials · SE · Market cap 1.0B SEK

EG Ework Group EWRK · ST
Pricekr 58.00
Fair Valuekr 88.19
Upside+52.1%
Quality58/100
Watch Ework Group for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 0.5% net margin
Low debt · generates free cash flow
6.91% dividend yield
Mixed vs. peers (7/14)
Narrow moat 40/100
Evidence: High Range kr 66.14 – kr 110.24 Share as image

Fair value as of: Jul 15, 2026

From 23 valuation models · updated 26 days ago

Share price −0.9% over the past month.

A solid business, screening 52% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (kr 66.14). The market is more pessimistic than our downside scenario.
  • Solid quality (58/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

kr 146.12 kr 55.00 Fair Value kr 88.19 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 15, 2026.

How to read this chart

60‑month range kr 55.00 – kr 146.12 · fair‑value band kr 66.14 – kr 110.24 · the kr 58.00 price screens below the kr 88.19 fair value. Dashed = 300-day average. As of Jul 15, 2026.

Full chart & analysis →

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

Analysis

Ework Group (EWRK) currently trades at kr 58.00, while our model-based Fair Value estimate is kr 88.19, implying the stock looks roughly 52.1% undervalued today. The Quality Score stands at 58/100 (solid quality), in the Industrials 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: high), always confirm before acting.

Over the trailing twelve months, Ework Group generated revenue of 13.3B SEK at a net margin of 0.5%. Revenue declined 13.9% year over year. It earns a return on equity of 23.3%. Net debt stands at 129M SEK. Fundamentals as of Jul 15, 2026

Our scenario range runs from kr 66.14 (bear case) to kr 110.24 (bull case); at kr 58.00, 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 57% below its 52-week high and 2% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at 23% fair-value upside, at 52%, EWRK 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
Growth DCF kr 78.49 kr 124.83 kr 192.27 80
Residual Income kr 25.90 kr 35.94 kr 214.33 76
ROIC Compounder kr 55.55 kr 67.15 kr 79.77 72
All 23 models by family
DCF Models
FCF DCF kr 79.92 kr 133.31 kr 216.47 38
Owner Earnings kr 90.68 kr 151.61 kr 246.48 31
5Y Revenue Exit kr 71.71 kr 120.69 kr 187.07 39
5Y EBITDA Exit kr 92.56 kr 164.19 kr 254.75 41
5Y P/E Exit kr 69.86 kr 116.85 kr 170.47 38
10Y Revenue Exit kr 71.95 kr 117.18 kr 186.32 36
10Y EBITDA Exit kr 86.54 kr 146.50 kr 238.66 37
10Y P/E Exit kr 72.70 kr 114.59 kr 173.49 35
Earnings-Based
Graham-Dodd kr 29.98 kr 145.30 kr 200.13 54
Lynch FV kr 38.89 kr 55.56 kr 72.23 50
PEG = 1.0 kr 38.89 kr 55.56 kr 72.23 46
EPV kr 51.62 kr 58.19 kr 63.65 59
Multiples
P/E Multiple kr 66.14 kr 88.19 kr 110.24 63
P/S Multiple kr 56.22 kr 74.96 kr 93.70 58
P/B Multiple kr 32.51 kr 43.35 kr 54.19 55
EV/EBIT kr 99.50 kr 131.50 kr 163.50 53
EV/EBITDA kr 108.86 kr 143.98 kr 179.09 54
EV/Revenue kr 68.21 kr 95.94 kr 123.68 43
Asset-Based
NCAV (Graham) kr 7.22 kr 9.68 kr 14.45 50
Growth DCF
Growth DCF kr 78.49 kr 124.83 kr 192.27 80
Economic Profit
Residual Income kr 25.90 kr 35.94 kr 214.33 76
ROIC Compounder kr 55.55 kr 67.15 kr 79.77 72
Growth Earnings
Growth-Adj P/E kr 58.92 kr 84.17 kr 109.42 68

Widest divergence: Growth DCF (kr 124.83) versus Asset-Based (kr 9.68). Highest evidence: Growth DCF (80).

Notify me when EWRK reaches fair value

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

Key figures & financial health

Revenue (TTM) 13.3B SEK
Revenue growth (YoY) -13.9%
Net margin 0.5%
Return on equity 23.3%
Free cash flow 123M SEK FY2025
P/E ratio 15.3
More key figures
Operating margin 0.5%
EPS (TTM) kr 3.85
Dividend yield 6.9%
EPS growth (YoY) -57.0%
Net debt 129M SEK FY2025

Figures from reported company fundamentals · as of Jul 15, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 58/100

Of which business quality 57 · Market factors (momentum, volatility) 23

Profitability 50
Margins and returns on capital today
Quality Growth 36
Are margins and returns improving?
Cashflow 53
Earnings quality: real cash, not paper profit
Fin. Strength 41
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 55
Calm price path (market factor)
Momentum 14
Price trend over the last 3–12 months (market factor)
52W Momentum 2
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.

About the company

Ework Group AB (publ) engages in the provision of total talent solutions for IT/OT, research and development, engineering, and business development in Sweden, Norway, Finland, Germany, Denmark, Poland, the Netherlands, and Slovakia.

Full company description

Ework Group AB (publ) engages in the provision of total talent solutions for IT/OT, research and development, engineering, and business development in Sweden, Norway, Finland, Germany, Denmark, Poland, the Netherlands, and Slovakia. It offers talent solutions, such as consulting, recruitment, managed service provider, talent advisory, and total talent management; and additional services, including protective security, compliance, nearshoring, and workforce insights. The company was formerly known as eWork Scandinavia AB (publ) and changed its name to Ework Group AB (publ) in May 2016. Ework Group AB (publ) was incorporated in 2000 and is headquartered in Stockholm, Sweden.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Ework Group reported revenue of kr 13.7B in FY2025 versus kr 13.2B in FY2021, a compound +1.0%/yr. Reported net income was kr 76.2M in FY2025, compounding −6.1%/yr from FY2021.

Growth Quality 56/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
13.7B SEK
Latest YoY
−12.8%
Avg. 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.
−5.1%
Avg. 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.
+2.3%
Avg. growth/yr (20Y) 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.
+18.8%
Revenue +1.0%/yr
FY21 kr 13.2B
FY22 kr 16.1B
FY23 kr 17.2B
FY24 kr 15.8B
FY25 kr 13.7B
Net income −6.1%/yr
FY21 kr 98.0M
FY22 kr 139M
FY23 kr 129M
FY24 kr 139M
FY25 kr 76.2M
Character of growth · EPS growth decomposed (2014-2025) +7.7 % p.a.
Revenue per share +10.8 pp

of which total revenue +10.9 pp · buybacks/dilution −0.2 pp

EBIT margin −1.3 pp
Tax rate +0.2 pp
Residual (interest, one-offs) −2.0 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

Watch EWRK: 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). "Ework Group Fair Value". https://www.fairvalue-calculator.com/stock/EWRK

Peer Group

Staffing & Employment Services · 85 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 58 · Below median
Fair Value upside +52% · Above median
Return on equity (TTM) 23% · Top 25%
Return on assets 2% · Below median
Net margin (TTM) 1% · Below median
Operating margin (TTM) 0% · Below median
Revenue growth -14% · Bottom 25%
Dividend yield (TTM) 6.9% · Top 25%

Valuation Multiples vs Staffing & Employment Services median · lower = cheaper

P/E (TTM) 15.3× · Cheaper than median
P/B 4.07× · Pricier than 75% of peers
P/S (TTM) 0.08× · Cheaper than 75% of peers
P/FCF 0.9× · Cheaper than 75% of peers
EV/EBITDA 9.4× · 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.

VALUE 100 · sector 41
FUTURE 0 · sector 1
PAST 93 · sector 36
HEALTH 100 · sector 95
DIVIDEND 100 · sector 60

Insider activity: 45/100

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 Staffing & Employment Services stocks, each showing price versus our Fair Value estimate (as of Jul 15, 2026).

Stock Price Fair Value vs Fair Value
Adecco Group ADEN CHF 20.46 CHF 23.73 +16%
Korn Ferry, KFY $78.61 $114.56 +46%
Robert Half Inc RHI $36.70 $22.10 -40%
TriNet Group TNET $57.56 $70.85 +23%
ManpowerGroup Inc MAN $39.02 $29.67 -24%
Insperity, Inc NSP $49.48 $17.34 -65%
FESCO Group 600861 ¥13.24 ¥45.46 +243%
Grupa Pracuj S.A GPP 47.40 PLN 65.45 PLN +38%
Barrett Business Services, Inc BBSI $37.43 $38.42 +3%
Maharah for Human Resources Company 1831 5.36 SAR 6.92 SAR +29%

Compare Ework Group 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 Ework Group (EWRK) overvalued or undervalued?
As of Jul 15, 2026, our model estimates a fair value of kr 88.19 versus a price of kr 58.00, about +52% (undervalued).
What is the fair value of EWRK?
Our model-based fair value for Ework Group is kr 88.19 (as of Jul 15, 2026), built from audited fundamentals. The current price is kr 58.00.
What is the quality score of EWRK?
Ework Group has a Quality Score of 58/100. 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 Ework Group (EWRK)?
Ework Group reported trailing-twelve-month revenue of about 13.3B SEK (latest available figure, as of Jul 15, 2026).
What is the net profit margin of EWRK?
The net profit margin of Ework Group is about 0.5%, meaning it keeps roughly 0.5% of revenue as net income. Based on the latest reported figures.
Does Ework Group pay a dividend?
Ework Group currently shows a dividend yield of about 6.60% relative to its recent price (as of Jul 15, 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 Ework Group 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.