EN DE

HomeMaid AB (HOME-B) Fair Value & Analysis

Consumer Cyclical · SE · Market cap 588M SEK (≈ $61.5M)

What is HomeMaid AB really worth?

HA HomeMaid AB HOME-B · ST
Pricekr 30.70
Fair Valuekr 41.52
Upside+35.2%
Quality65/100

A solid business, trading 26% below our fair value of kr 41.52.

Watch HomeMaid AB for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

Healthy Growth (revenue 3y +13.3 %/yr)
Low debt · generates free cash flow
Ranks above peers (10/14)

Risks

!Thin margins · 5.2% net margin
!Moderate moat 58/100

For context

·5.21% dividend yield
Evidence: High Range kr 31.14 – kr 58.68

Fair value as of: Aug 25, 2026

From 26 valuation models · updated 11 days ago

Share price −2.2% over the past month.

What runs behind every stock

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

What matters now

  • Solid quality (65/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (kr 31.14 to kr 58.68) leaves room in how you read the outcome.

Price vs Fair Value (5 years)

kr 38.22 kr 8.11 Fair Value kr 41.52 Jun 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 25, 2026.

How to read this chart

60‑month range kr 8.11 – kr 38.22 · fair‑value band kr 31.14 – kr 58.68 · the kr 30.70 price screens below the kr 41.52 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 25, 2026.

Full chart & analysis →

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

Analysis

HomeMaid AB (HOME-B) currently trades at kr 30.70, while our model-based Fair Value estimate is kr 41.52, implying the stock looks roughly 26.1% undervalued today. The Quality Score stands at 65/100 (solid quality), in the Consumer Cyclical sector. Bull case: the DCF Models group reads highest at a median of kr 57.74 per share, and 17 of the 26 models we run sit above the kr 30.70 price. Bear case: the Economic Profit group reads lowest at kr 13.37, and 9 of the 26 models stay below the price. Evidence for this calculation is high.

Over the trailing twelve months, HomeMaid AB generated revenue of 597M SEK at a net margin of 5.5%. Revenue grew 29.4% year over year. It earns a return on equity of 57.1%. Net debt stands at 9.6M SEK. Fundamentals as of Aug 25, 2026

Our scenario range runs from kr 31.14 (bear case) to kr 58.68 (bull case); at kr 30.70, 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 24% below its 52-week high and 17% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at −11% fair-value upside, at 35%, HOME-B screens cheaper than that median.

Fair Value models

This estimate rests on fiscal year 2025 figures, and about 8 months have passed since. In that time the company retained roughly kr 0.1087 per share, which is 0.3 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced 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. Every input is real reported data, nothing guessed.

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
FCF DCF kr 38.02 kr 65.68 kr 119.82 74
Growth DCF kr 36.91 kr 64.87 kr 102.91 73
Owner Earnings kr 38.30 kr 69.28 kr 120.71 71
All 26 models by family
DCF Models
FCF DCF kr 38.02 kr 65.68 kr 119.82 74
Owner Earnings kr 38.30 kr 69.28 kr 120.71 71
5Y Revenue Exit kr 30.16 kr 52.45 kr 83.30 68
5Y EBITDA Exit kr 38.80 kr 71.31 kr 113.64 70
5Y P/E Exit kr 32.58 kr 57.74 kr 87.55 66
10Y Revenue Exit kr 31.82 kr 53.45 kr 88.08 62
10Y EBITDA Exit kr 37.96 kr 66.51 kr 112.62 63
10Y P/E Exit kr 34.10 kr 57.11 kr 91.51 60
Earnings-Based
Graham-Dodd kr 13.44 kr 75.28 kr 104.55 61
Lynch FV kr 21.06 kr 30.09 kr 39.12 58
PEG = 1.0 kr 21.06 kr 30.09 kr 39.12 55
EPV kr 18.22 kr 20.62 kr 22.62 71
Dividend Discount
Gordon GGM kr 11.02 kr 19.86 kr 27.34 65
DDM Multi-Stage kr 11.02 kr 18.14 kr 21.21 64
Multiples
P/E Multiple kr 31.14 kr 41.52 kr 51.90 63
P/S Multiple kr 25.21 kr 33.61 kr 42.01 58
P/B Multiple kr 12.55 kr 16.74 kr 20.92 55
EV/EBIT kr 36.10 kr 47.92 kr 59.74 66
EV/EBITDA kr 42.13 kr 55.96 kr 69.79 67
EV/Revenue kr 25.95 kr 36.80 kr 47.64 54
Asset-Based
NCAV (Graham) kr 1.86 kr 2.49 kr 3.72 54
Growth DCF
Growth DCF kr 36.91 kr 64.87 kr 102.91 73
Rev-Margin DCF kr 30.16 kr 51.86 kr 81.66 68
Economic Profit
Residual Income kr 10.76 kr 13.37 kr 69.49 61
ROIC Compounder kr 19.72 kr 24.05 kr 28.80 69
Growth Earnings
Growth-Adj P/E kr 31.59 kr 45.14 kr 58.68 65

Widest divergence: DCF Models (kr 57.74) versus Asset-Based (kr 2.49). Highest evidence: FCF DCF (74).

Notify me when HOME-B reaches fair value

Put HOME-B on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 18.1 as of Jun 8, 2026
P/S ratio 1.00 P/E × margin
EPS (TTM) kr 1.76 price ÷ EPS = P/E 18.1
Dividend yield 5.2% payout 90.9%
Net margin 5.5% FY2025
Return on equity 57.1% TTM
More key figures
Profitability
Return on assets (EBIT) 13.8% avg 5y
Operating margin 6.3% TTM
Growth
Revenue (TTM) 597M SEK TTM
Revenue growth (YoY) +29.4% 3y avg +13.3%
EPS growth (YoY) −16.3%
Balance sheet & cash flow
Free cash flow 54.7M SEK FY2025
Net debt 9.6M SEK FY2023 · ≈ 0.2 yrs of FCF

Figures from reported company fundamentals · as of Aug 25, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 65/100

Of which business quality 65 · Market factors (momentum, volatility) 45

Profitability 74
Margins and returns on capital today
Quality Growth 48
Are margins and returns improving?
Cashflow 68
Earnings quality: real cash, not paper profit
Fin. Strength 63
Balance sheet, leverage, solvency risk
Investment 53
Disciplined investing over empire-building
Low Volatility 69
Calm price path (market factor)
Momentum 40
Price trend over the last 3–12 months (market factor)
52W Momentum 26
Distance to the 52-week high (market factor)
Net Issuance 75
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

HomeMaid AB (publ) provides cleaning services in Sweden. It offers home, general, moving, window, display, and office cleaning services.

Full company description

HomeMaid AB (publ) provides cleaning services in Sweden. It offers home, general, moving, window, display, and office cleaning services. The company also provides deep cleaning, pets, holiday service, washing and ironing, floor care, polishing of metal objects and crystal, carpet cleaning, oven cleaning, fridge and freezer cleaning, cutlery boxes, balcony cleaning, after renovation cleaning, and bed cleaning. It is also involved in assistance as a salary benefit services. The company was incorporated in 1997 and is headquartered in Halmstad, Sweden.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

HomeMaid AB reported revenue of 597M SEK in FY2025 versus 322M SEK in FY2021, a compound +16.7%/yr. Reported net income was 33.0M SEK in FY2025, compounding +20.3%/yr from FY2021.

Growth Quality 94/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
597M SEK
Latest YoY
+19.2%
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.
+13.3%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year.
+20.3% (15.1 + 5.2)
Revenue +16.7%/yr
FY21 322M SEK
FY22 410M SEK
FY23 440M SEK
FY24 501M SEK
FY25 597M SEK
Net income +20.3%/yr
FY21 15.8M SEK
FY22 23.5M SEK
FY23 15.1M SEK
FY24 26.2M SEK
FY25 33.0M SEK

Watch HOME-B: get an alert when its fair value changes →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
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). "HomeMaid AB Fair Value". https://www.fairvalue-calculator.com/stock/HOME-B

Peer Group

Personal Services · 39 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 65 · Above median
Fair Value upside +35% · Top 25%
Return on equity (TTM) 52% · Top 25%
Return on assets 10% · Top 25%
Net margin (TTM) 5% · Above median
Operating margin (TTM) 7% · Below median
Revenue growth 33% · Top 25%
Dividend yield (TTM) 5.2% · Top 25%
Debt / equity 0.17× · Lower than median

Valuation Multiples vs Personal Services median · lower = cheaper

P/E (TTM) 18.1× · Pricier than median
P/B 9.46× · Pricier than 75% of peers
P/S (TTM) 0.92× · Cheaper than median
P/FCF 1.1× · Cheaper than median
EV/EBITDA 10.3× · Pricier than median

Strength profile in five axes (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
VALUE80 · sector 18
FUTURE100 · sector 21
PAST100 · sector 34
HEALTH91 · sector 91
DIVIDEND81 · sector 67

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 Personal Services stocks, each showing price versus our Fair Value estimate (as of Aug 25, 2026).

Stock Price Fair Value vs Fair Value
Rollins, Inc ROL $35.94 $21.11 −41%
Service Corporation SCI $81.43 $38.27 −53%
Frontdoor, Inc FTDR $82.59 $73.81 −11%
H&R Block, Inc HRB $52.67 $78.30 +49%
Bright Horizons Family Solutions Inc BFAM $70.29 $62.41 −11%
Fu Shou Yuan International Group 1448 HK$2.64 HK$4.22 +60%
CEWE Stiftung & Co CWC €96.00 €157.28 +64%
Lungyen Life Service Corporation 5530 51.20 TWD 31.33 TWD −39%
Carriage Services, Inc CSV $34.26 $27.81 −19%
Musti Group MUSTI €15.10 €14.08 −7%

Compare HomeMaid AB with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

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

Try a ready-made strategy

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 Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. 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 HomeMaid AB (HOME-B) overvalued or undervalued?
As of Aug 25, 2026, our model estimates a fair value of kr 41.52 versus a price of kr 30.70, about +35% upside (undervalued).
What is the fair value of HOME-B?
Our model-based fair value for HomeMaid AB is kr 41.52 (as of Aug 25, 2026), built from audited fundamentals. The current price: kr 30.70.
What is the quality score of HOME-B?
HomeMaid AB has a Quality Score of 65/100. 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 HomeMaid AB (HOME-B)?
HomeMaid AB reported trailing-twelve-month revenue of about 597M SEK (latest available figure, as of Aug 25, 2026).
What is the net profit margin of HOME-B?
The net profit margin of HomeMaid AB is about 5.5%, meaning it keeps roughly 5.5% of revenue as net income. Based on the latest reported figures.
Does HomeMaid AB pay a dividend?
HomeMaid AB currently shows a dividend yield of about 5.21% relative to its recent price (as of Aug 25, 2026).
Free · no account needed

Watch HomeMaid AB in the live analysis

One click puts HomeMaid 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.