EN DE

Hoist Finance AB (HOFI) Fair Value & Analysis

Financial Services · SE · Market cap 15.5B SEK

HF Hoist Finance AB HOFI · ST
Pricekr 214.40
Fair Valuekr 169.37
Upside-21.0%
Quality44/100
Watch Hoist Finance AB for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Highly profitable · 26.5% net margin
High debt · generates free cash flow
1.81% dividend yield
Trails peers (5/14)
Wide moat 73/100
Evidence: High Range kr 127.03 – kr 385.95 Share as image

Fair value as of: Jul 16, 2026

From 10 valuation models · updated 24 days ago

Share price +21.7% over the past month.

Below-average quality, and screening another 21% overvalued on our models.

What matters now

  • Weak quality (44/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • The model range is unusually wide (kr 127.03 to kr 385.95). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

kr 219.20 kr 19.97 Fair Value kr 169.37 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 16, 2026.

How to read this chart

60‑month range kr 19.97 – kr 219.20 · fair‑value band kr 127.03 – kr 385.95 · the kr 214.40 price screens above the kr 169.37 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

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

Analysis

Hoist Finance AB (HOFI) currently trades at kr 214.40, while our model-based Fair Value estimate is kr 169.37, implying the stock looks roughly 21.0% overvalued today. The Quality Score stands at 44/100 (below-average quality), in the Financial Services 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, Hoist Finance AB generated revenue of 4.6B SEK at a net margin of 26.5%. Revenue grew 15.8% year over year. It earns a return on equity of 17.7%. Net debt stands at 10.8B SEK. Fundamentals as of Jul 16, 2026

Our scenario range runs from kr 127.03 (bear case) to kr 385.95 (bull case); at kr 214.40, the current price sits within 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 near its 52-week high and 170% above its 52-week low, currently above its 200-day average. For context, the median of 10 Financial Services peers we cover trades at -41% fair-value upside, at -21%, HOFI 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 BearBaseBull Evidence
Highest evidence
Growth DCF kr 805.09 kr 1,602 kr 3,025 80
Residual Income kr 85.61 kr 113.05 kr 407.37 76
P/E Multiple kr 127.03 kr 169.37 kr 211.72 63
All 10 models by family
DCF Models
Owner Earnings kr 4.91 kr 119.82 kr 334.46 31
5Y P/E Exit kr 256.61 kr 419.09 kr 595.21 38
10Y P/E Exit kr 433.52 kr 658.38 kr 959.89 35
Earnings-Based
Graham-Dodd kr 88.59 kr 487.14 kr 675.90 54
Lynch FV kr 135.62 kr 193.74 kr 251.86 50
Multiples
P/E Multiple kr 127.03 kr 169.37 kr 211.72 63
P/B Multiple kr 74.43 kr 99.24 kr 124.05 55
Asset-Based
NCAV (Graham) kr 35.44 kr 47.49 kr 70.89 50
Growth DCF
Growth DCF kr 805.09 kr 1,602 kr 3,025 80
Economic Profit
Residual Income kr 85.61 kr 113.05 kr 407.37 76

Widest divergence: Growth DCF (kr 1,602) versus Asset-Based (kr 47.49). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 4.6B SEK
Revenue growth (YoY) +15.8%
Net margin 26.5%
Return on equity 17.7%
Free cash flow 5.9B SEK FY2025
P/E ratio 13.8
More key figures
Operating margin 34.3%
EPS (TTM) kr 12.83
Dividend yield 1.8%
EPS growth (YoY) +53.7%
Net debt 10.8B SEK FY2025

Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 44/100

Of which business quality 38 · Market factors (momentum, volatility) 83

Profitability 38
Margins and returns on capital today
Quality Growth 42
Are margins and returns improving?
Cashflow 34
Earnings quality: real cash, not paper profit
Fin. Strength 0
Balance sheet, leverage, solvency risk
Investment 51
Disciplined investing over empire-building
Low Volatility 46
Calm price path (market factor)
Momentum 97
Price trend over the last 3–12 months (market factor)
52W Momentum 100
Distance to the 52-week high (market factor)
Net Issuance 85
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

Hoist Finance AB (publ), a credit market company, engages in the loan acquisition and management operations in Europe. It operates through Unsecured and Secured segments.

Full company description

Hoist Finance AB (publ), a credit market company, engages in the loan acquisition and management operations in Europe. It operates through Unsecured and Secured segments. The company purchases performing and non-performing loans from its partners, international banks, and financial institutions; responsible for secured non-performing loans, including recovery activities, call centre and collateral management. It also provides debt restructuring solutions. In addition, it offers savings, current, and fixed-term deposit account. The company was formerly known as Hoist International AB (publ) and changed its name to Hoist Finance AB (publ) in January 2015. Hoist Finance AB (publ) was incorporated in 1915 and is headquartered in Stockholm, Sweden.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Hoist Finance AB reported revenue of kr 5.8B in FY2025 versus kr 2.5B in FY2021, a compound +23.1%/yr. Reported net income was kr 1.1B in FY2025.

Growth Quality 94/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
5.8B SEK
Latest YoY
+14.8%
Avg. growth/yr (3Y)
+23.3%
Avg. growth/yr (5Y)
+11.4%
Avg. growth/yr (13Y)
+18.6%
Revenue +23.1%/yr
FY21 kr 2.5B
FY22 kr 3.1B
FY23 kr 3.8B
FY24 kr 5.1B
FY25 kr 5.8B
Net income
FY21 −kr 117M
FY22 kr 801M
FY23 kr 663M
FY24 kr 1.0B
FY25 kr 1.1B

HOFI screens 21% overvalued. Compare with Visa 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). "Hoist Finance AB Fair Value". https://www.fairvalue-calculator.com/stock/HOFI

Peer Group

Credit Services · 333 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 44 · Below median
Fair Value upside −21% · Below median
Return on equity (TTM) 18% · Top 25%
Return on assets 2% · Below median
Net margin (TTM) 27% · Above median
Operating margin (TTM) 34% · Above median
Revenue growth 16% · Above median
Dividend yield (TTM) 1.8% · Below median
Debt / equity 1.60× · Higher than median

Valuation Multiples vs Credit Services median · lower = cheaper

P/E (TTM) 13.8× · Pricier than median
P/B 2.50× · Pricier than 75% of peers
P/S (TTM) 3.38× · Pricier than median
P/FCF 0.3× · Cheaper than median
EV/EBITDA 16.4× · 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 5 · sector 35
FUTURE 79 · sector 39
PAST 71 · sector 32
HEALTH 20 · sector 59
DIVIDEND 36 · sector 51

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 Credit Services stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
Visa Inc V $348.97 $204.19 -41%
Mastercard Incorporated MA $537.70 $221.87 -59%
American Express Company AXP $358.44 $206.40 -42%
Bajaj Finance Limited BAJFINANCE ₹1,056 ₹397.61 -62%
Shriram Finance Limited SHRIRAMFIN ₹1,024 ₹553.83 -46%
Cholamandalam Investment and Finance Company CHOLAFIN ₹1,808 ₹796.52 -56%
Tata Capital Limited TATACAP ₹360.60 ₹229.85 -36%
Power Finance Corporation PFC ₹405.10 ₹810.20 +100%
Muthoot Finance Limited MUTHOOTFIN ₹3,129 ₹3,463 +11%
Indian Railway Finance Corporation IRFC ₹88.41 ₹69.72 -21%

Compare Hoist Finance AB with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Financial Services 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 Hoist Finance AB (HOFI) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of kr 169.37 versus a price of kr 214.40, about −21% (overvalued).
What is the fair value of HOFI?
Our model-based fair value for Hoist Finance AB is kr 169.37 (as of Jul 16, 2026), built from audited fundamentals. The current price is kr 214.40.
What is the quality score of HOFI?
Hoist Finance AB has a Quality Score of 44/100. 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 Hoist Finance AB (HOFI)?
Hoist Finance AB reported trailing-twelve-month revenue of about 4.6B SEK (latest available figure, as of Jul 16, 2026).
What is the net profit margin of HOFI?
The net profit margin of Hoist Finance AB is about 26.5%, meaning it keeps roughly 26.5% of revenue as net income. Based on the latest reported figures.
Does Hoist Finance AB pay a dividend?
Hoist Finance AB currently shows a dividend yield of about 1.98% relative to its recent price (as of Jul 16, 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 Hoist Finance AB 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.