EN DE

Haypp Group (HAYPP) Fair Value & Analysis

Consumer Defensive · SE · Market cap 4.0B SEK

HG Haypp Group HAYPP · ST
Pricekr 136.00
Fair Valuekr 38.85
Upside-71.4%
Quality55/100
Watch Haypp Group for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 0.4% net margin
Low debt · generates free cash flow
Trails peers (3/13)
Narrow moat 28/100
Evidence: High Range kr 27.19 – kr 50.50 Share as image

Fair value as of: Jul 17, 2026

From 24 valuation models · updated 24 days ago

Fair value updated Jul 17, 2026, revised from kr 39.94 to kr 38.85 (−2.7%) since Jun 24, 2026. Share price +0.4% over the past month.

A solid business, but screening 71% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (kr 50.50). The favourable scenario is already priced in.
  • Solid but not exceptional quality (55/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (kr 27.19 to kr 50.50) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

kr 182.60 kr 18.96 Fair Value kr 38.85 Oct 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 17, 2026.

How to read this chart

58‑month range kr 18.96 – kr 182.60 · fair‑value band kr 27.19 – kr 50.50 · the kr 136.00 price screens above the kr 38.85 fair value. Dashed = 300-day average. As of Jul 17, 2026.

Full chart & analysis →

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

Analysis

Haypp Group (HAYPP) currently trades at kr 136.00, while our model-based Fair Value estimate is kr 38.85, implying the stock looks roughly 71.4% overvalued today. The Quality Score stands at 55/100 (solid quality), in the Consumer Defensive sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Haypp Group generated revenue of 4.1B SEK at a net margin of 0.4%. Revenue grew 19.2% year over year. It earns a return on equity of 2.4%. Net debt stands at 179M SEK. Fundamentals as of Jul 17, 2026

Our scenario range runs from kr 27.19 (bear case) to kr 50.50 (bull case); at kr 136.00, 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 27% below its 52-week high and 29% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at 4% fair-value upside, at -71%, HAYPP screens richer 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 62.16 kr 113.85 kr 211.11 80
Rev-Margin DCF kr 44.20 kr 81.99 kr 139.12 74
ROIC Compounder kr 36.74 kr 53.59 kr 65.89 72
All 24 models by family
DCF Models
FCF DCF kr 65.53 kr 103.99 kr 215.61 38
Owner Earnings kr 78.18 kr 171.02 kr 358.76 31
5Y Revenue Exit kr 44.20 kr 75.33 kr 136.21 39
5Y EBITDA Exit kr 72.18 kr 135.03 kr 251.58 41
5Y P/E Exit kr 35.26 kr 62.26 kr 95.94 38
10Y Revenue Exit kr 49.17 kr 92.27 kr 135.60 36
10Y EBITDA Exit kr 69.86 kr 145.49 kr 286.50 37
10Y P/E Exit kr 44.24 kr 75.28 kr 125.82 35
Earnings-Based
Graham-Dodd kr 9.28 kr 64.73 kr 90.84 54
Lynch FV kr 20.22 kr 28.88 kr 37.55 50
PEG = 1.0 kr 20.22 kr 28.88 kr 37.55 46
EPV kr 30.60 kr 35.14 kr 39.06 59
Multiples
P/E Multiple kr 21.50 kr 28.66 kr 35.83 63
P/S Multiple kr 17.40 kr 23.20 kr 29.01 58
P/B Multiple kr 17.40 kr 23.20 kr 29.01 55
EV/EBIT kr 46.66 kr 61.60 kr 76.54 53
EV/EBITDA kr 76.11 kr 100.87 kr 125.63 54
EV/Revenue kr 33.83 kr 47.54 kr 61.25 43
Asset-Based
NCAV (Graham) kr 10.76 kr 14.42 kr 21.52 50
Growth DCF
Growth DCF kr 62.16 kr 113.85 kr 211.11 80
Rev-Margin DCF kr 44.20 kr 81.99 kr 139.12 74
Economic Profit
Residual Income kr 16.86 kr 17.40 kr 17.65 61
ROIC Compounder kr 36.74 kr 53.59 kr 65.89 72
Growth Earnings
Growth-Adj P/E kr 27.19 kr 38.85 kr 50.50 68

Widest divergence: DCF Models (kr 92.27) versus Asset-Based (kr 14.42). Highest evidence: Growth DCF (80).

Notify me when HAYPP reaches fair value

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

Key figures & financial health

Revenue (TTM) 4.1B SEK
Revenue growth (YoY) +19.2%
Net margin 0.4%
Return on equity 2.4%
Free cash flow 130M SEK FY2025
P/E ratio 264.6
More key figures
Operating margin 1.2%
EPS (TTM) kr 0.5200
EPS growth (YoY) -85.7%
Net debt 179M SEK FY2025

Figures from reported company fundamentals · as of Jul 17, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 55/100

Of which business quality 56 · Market factors (momentum, volatility) 42

Profitability 40
Margins and returns on capital today
Quality Growth 31
Are margins and returns improving?
Cashflow 62
Earnings quality: real cash, not paper profit
Fin. Strength 65
Balance sheet, leverage, solvency risk
Investment 81
Disciplined investing over empire-building
Low Volatility 49
Calm price path (market factor)
Momentum 46
Price trend over the last 3–12 months (market factor)
52W Momentum 29
Distance to the 52-week high (market factor)
Net Issuance 64
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

Haypp Group AB (publ), an e-commerce company, engages in the sale of nicotine pouches and snus products in Sweden, Norway, Europe, and the United States. The company operates through three segments: Core, Growth, and Emerging. It engages in the sale of oral nicotine products; and marketing space and research services for its products.

Full company description

Haypp Group AB (publ), an e-commerce company, engages in the sale of nicotine pouches and snus products in Sweden, Norway, Europe, and the United States. The company operates through three segments: Core, Growth, and Emerging. It engages in the sale of oral nicotine products; and marketing space and research services for its products. The company also offers products through various e-commerce platforms, including haypp.com, nicokick.com, snushjem.no, snusbolaget.se, snus.com, snusmarkt.ch, northerner.com, snuslageret.no, snusnetto.se, vapeglobe.de, and nettotobak.com. The company was formerly known as Snusbolaget Norden Holding AB and changed its name to Haypp Group AB (publ) in September 2019. Haypp Group AB (publ) was founded in 2009 and is headquartered in Stockholm, Sweden.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Haypp Group reported revenue of kr 3.8B in FY2025 versus kr 2.3B in FY2021, a compound +14.2%/yr. Reported net income was kr 42.5M in FY2025.

Growth Quality 85/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
3.8B SEK
Latest YoY
+4.6%
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.
+14.0%
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.
+17.4%
Avg. growth/yr (7Y) 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.
+35.4%
Revenue +14.2%/yr
FY21 kr 2.3B
FY22 kr 2.6B
FY23 kr 3.2B
FY24 kr 3.7B
FY25 kr 3.8B
Net income
FY21 −kr 27.6M
FY22 kr 20.1M
FY23 kr 5.0M
FY24 kr 45.0M
FY25 kr 42.5M

HAYPP screens 71% overvalued. Compare with Philip Morris International Inc →

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). "Haypp Group Fair Value". https://www.fairvalue-calculator.com/stock/HAYPP

Peer Group

Tobacco · 34 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 55 · Below median
Fair Value upside −71% · Bottom 25%
Return on equity (TTM) 2% · Below median
Return on assets 2% · Below median
Net margin (TTM) 0% · Bottom 25%
Operating margin (TTM) 1% · Below median
Revenue growth 19% · Top 25%

Valuation Multiples vs Tobacco median · lower = cheaper

P/E (TTM) 243.4× · Pricier than 75% of peers
P/B 5.99× · Pricier than 75% of peers
P/S (TTM) 0.99× · Cheaper than median
P/FCF 3.3× · Pricier than median
EV/EBITDA 48.6× · Pricier than 75% of peers

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 0 · sector 34
FUTURE 96 · sector 17
PAST 10 · sector 44
HEALTH 100 · sector 99
DIVIDEND 0 · sector 74

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.

Tobacco

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Tobacco stocks, each showing price versus our Fair Value estimate (as of Jul 17, 2026).

Stock Price Fair Value vs Fair Value
Philip Morris International Inc PM $188.93 $103.71 -45%
British American Tobacco p.l.c. BTI $60.02 $61.14 +2%
Altria Group MO $68.44 $81.81 +20%
ITC Limited ITC ₹281.75 ₹282.04 +0%
KT&G Corporation 033780 179,900 KRW 119,073 KRW -34%
PT Hanjaya Mandala Sampoerna Tbk, HMSP 695.00 IDR 1,193 IDR +72%
Godfrey Phillips India Limited GODFRYPHLP ₹2,337 ₹1,194 -49%
PT Gudang Garam Tbk, GGRM 16,375 IDR 16,988 IDR +4%
TABAK TABAK 18,480 CZK 23,215 CZK +26%
China Tobacco International (HK) Company 6055 HK$23.00 HK$24.09 +5%

Compare Haypp Group with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Defensive 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 Haypp Group (HAYPP) overvalued or undervalued?
As of Jul 17, 2026, our model estimates a fair value of kr 38.85 versus a price of kr 136.00, about −71% (overvalued).
What is the fair value of HAYPP?
Our model-based fair value for Haypp Group is kr 38.85 (as of Jul 17, 2026), built from audited fundamentals. The current price is kr 136.00.
What is the quality score of HAYPP?
Haypp Group has a Quality Score of 55/100. 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 Haypp Group (HAYPP)?
Haypp Group reported trailing-twelve-month revenue of about 4.1B SEK (latest available figure, as of Jul 17, 2026).
What is the net profit margin of HAYPP?
The net profit margin of Haypp Group is about 0.4%, meaning it keeps roughly 0.4% 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.

14 days Pro free · no card

Track Haypp 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.