EN DE

Humble Group (HUMBLE) Fair Value & Analysis

Consumer Defensive · SE · Market cap 2.9B SEK

HG Humble Group HUMBLE · ST
Pricekr 5.56
Fair Valuekr 1.79
Upside-67.8%
Quality45/100
Watch Humble 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 (4/13)
Narrow moat 26/100
Evidence: High Range kr 1.21 – kr 2.52 Share as image

Fair value as of: Jul 14, 2026

From 24 valuation models · updated 27 days ago

Fair value updated Jul 14, 2026, revised from kr 2.73 to kr 1.79 (−34.4%) since Jun 24, 2026. Share price −14.5% over the past month.

Below-average quality, and screening another 68% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (kr 2.52). The favourable scenario is already priced in.
  • Solid but not exceptional quality (45/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (kr 1.21 to kr 2.52) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

kr 33.35 kr 5.56 Fair Value kr 1.79 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 14, 2026.

How to read this chart

60‑month range kr 5.56 – kr 33.35 · fair‑value band kr 1.21 – kr 2.52 · the kr 5.56 price screens above the kr 1.79 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 14, 2026.

Full chart & analysis →

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

Analysis

Humble Group (HUMBLE) currently trades at kr 5.56, while our model-based Fair Value estimate is kr 1.79, implying the stock looks roughly 67.8% overvalued today. The Quality Score stands at 45/100 (below-average 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, Humble Group generated revenue of 8.2B SEK at a net margin of 0.4%. Revenue grew 4.7% year over year. It earns a return on equity of 0.7%. Net debt stands at 2.4B SEK. Fundamentals as of Jul 14, 2026

Our scenario range runs from kr 1.21 (bear case) to kr 2.52 (bull case); at kr 5.56, 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 40% below its 52-week high, currently below its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at -3% fair-value upside, at -68%, HUMBLE 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 7.19 kr 16.02 kr 30.25 80
Rev-Margin DCF kr 5.65 kr 11.84 kr 24.81 74
ROIC Compounder kr 2.07 kr 2.81 kr 3.44 72
All 24 models by family
DCF Models
FCF DCF kr 7.83 kr 13.44 kr 30.95 38
Owner Earnings kr 5.32 kr 14.92 kr 34.35 31
5Y Revenue Exit kr 4.90 kr 10.02 kr 20.73 39
5Y EBITDA Exit kr 10.25 kr 20.84 kr 41.64 41
5Y P/E Exit kr 0.8400 kr 2.61 kr 4.62 38
10Y Revenue Exit kr 5.65 kr 14.65 kr 20.12 36
10Y EBITDA Exit kr 9.71 kr 25.91 kr 54.50 37
10Y P/E Exit kr 3.00 kr 6.10 kr 10.25 35
Earnings-Based
Graham-Dodd kr 0.2600 kr 1.79 kr 2.52 54
Lynch FV kr 0.9300 kr 1.32 kr 1.72 50
PEG = 1.0 kr 0.9300 kr 1.32 kr 1.72 46
EPV kr 2.07 kr 2.81 kr 3.44 59
Multiples
P/E Multiple kr 0.6000 kr 0.7900 kr 0.9900 63
P/S Multiple kr 0.4800 kr 0.6400 kr 0.8000 58
P/B Multiple kr 0.4800 kr 0.6400 kr 0.8000 55
EV/EBIT kr 5.39 kr 8.05 kr 10.71 53
EV/EBITDA kr 10.76 kr 15.21 kr 19.66 54
EV/Revenue kr 3.11 kr 5.55 kr 7.99 43
Asset-Based
NCAV (Graham) kr 5.44 kr 7.29 kr 10.88 50
Growth DCF
Growth DCF kr 7.19 kr 16.02 kr 30.25 80
Rev-Margin DCF kr 5.65 kr 11.84 kr 24.81 74
Economic Profit
Residual Income kr 7.17 kr 6.50 kr 4.40 61
ROIC Compounder kr 2.07 kr 2.81 kr 3.44 72
Growth Earnings
Growth-Adj P/E kr 1.21 kr 1.73 kr 2.25 68

Widest divergence: DCF Models (kr 13.44) versus Multiples (kr 0.7900). Highest evidence: Growth DCF (80).

Notify me when HUMBLE reaches fair value

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

Key figures & financial health

Revenue (TTM) 8.2B SEK
Revenue growth (YoY) +4.7%
Net margin 0.4%
Return on equity 0.7%
Free cash flow 294M SEK FY2025
P/E ratio 93.0
More key figures
Operating margin 3.1%
EPS (TTM) kr 0.0700
EPS growth (YoY) +144%
Net debt 2.4B SEK FY2025

Figures from reported company fundamentals · as of Jul 14, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 45/100

Of which business quality 45 · Market factors (momentum, volatility) 23

Profitability 25
Margins and returns on capital today
Quality Growth 42
Are margins and returns improving?
Cashflow 55
Earnings quality: real cash, not paper profit
Fin. Strength 42
Balance sheet, leverage, solvency risk
Investment 89
Disciplined investing over empire-building
Low Volatility 54
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 37
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

Humble Group AB (publ) develops, produces, and distributes fast-moving consumer goods in Sweden and internationally. It operates through four segments: Future Snacking, Sustainable Care, Quality Nutrition, and Nordic Distribution. The Future Snacking segment offers food, snack, and confectionery products.

Full company description

Humble Group AB (publ) develops, produces, and distributes fast-moving consumer goods in Sweden and internationally. It operates through four segments: Future Snacking, Sustainable Care, Quality Nutrition, and Nordic Distribution. The Future Snacking segment offers food, snack, and confectionery products. The Sustainable Care segment provides personal care and household products, such as skincare, oral care, hair care, and personal care products. The Quality Nutrition segment offers sports nutrition products and ingredients, as well as supplements for athletes and consumers. The Nordic Distribution segment provides a range of fast-moving consumer goods through a network of wholesalers and distributors. The company also sells ingredients and other raw materials. The company offers its products through grocery retailers, distributors, and online. The company was formerly known as Bayn Group AB (publ) and changed its name to Humble Group AB (publ) in April 2021. Humble Group AB (publ) was incorporated in 2009 and is based in Stockholm, Sweden.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Humble Group reported revenue of kr 8.1B in FY2025 versus kr 1.6B in FY2021, a compound +50.4%/yr. Reported net income was kr 17.0M in FY2025.

Growth Quality 85/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
8.1B SEK
Latest YoY
+5.0%
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.
+16.3%
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.
+195.4%
Avg. growth/yr (14Y) 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.
+123.5%
Revenue +50.4%/yr
FY21 kr 1.6B
FY22 kr 5.1B
FY23 kr 7.1B
FY24 kr 7.7B
FY25 kr 8.1B
Net income
FY21 −kr 342M
FY22 −kr 36.0M
FY23 −kr 106M
FY24 kr 124M
FY25 kr 17.0M

HUMBLE screens 68% overvalued. Compare with Nestlé India Limited →

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). "Humble Group Fair Value". https://www.fairvalue-calculator.com/stock/HUMBLE

Peer Group

Packaged Foods · 649 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 45 · Below median
Fair Value upside −68% · Bottom 25%
Return on equity (TTM) 1% · Below median
Return on assets 2% · Below median
Net margin (TTM) 0% · Below median
Operating margin (TTM) 3% · Below median
Revenue growth 5% · Above median
Debt / equity 0.30× · Higher than median

Valuation Multiples vs Packaged Foods median · lower = cheaper

P/E (TTM) 93.0× · Pricier than 75% of peers
P/B 0.60× · Cheaper than 75% of peers
P/S (TTM) 0.36× · Cheaper than median
P/FCF 1.0× · Cheaper than median
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 0 · sector 28
FUTURE 24 · sector 20
PAST 3 · sector 27
HEALTH 85 · sector 96
DIVIDEND 0 · sector 47

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.

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 Packaged Foods stocks, each showing price versus our Fair Value estimate (as of Jul 14, 2026).

Stock Price Fair Value vs Fair Value
Nestlé India Limited NESTLEIND ₹1,427 ₹362.37 -75%
Britannia Industries Limited BRITANNIA ₹5,413 ₹1,870 -65%
Tata Consumer Products Limited TATACONSUM ₹1,089 ₹327.27 -70%
PT Indofood CBP Sukses Makmur Tbk ICBP 6,650 IDR 15,757 IDR +137%
Samyang Foods Co 003230 1,139,000 KRW 1,010,543 KRW -11%
Patanjali Foods Limited PATANJALI ₹413.80 ₹157.04 -62%
Vietnam Dairy Products Joint Stock Company VNM 58,500 VND 68,259 VND +17%
PT Mayora Indah Tbk, MYOR 1,750 IDR 2,699 IDR +54%
PT Cisarua Mountain Dairy Tbk CMRY 4,490 IDR 4,355 IDR -3%
Nongshim Co 004370 348,500 KRW 530,619 KRW +52%

Compare Humble 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 Humble Group (HUMBLE) overvalued or undervalued?
As of Jul 14, 2026, our model estimates a fair value of kr 1.79 versus a price of kr 5.56, about −68% (overvalued).
What is the fair value of HUMBLE?
Our model-based fair value for Humble Group is kr 1.79 (as of Jul 14, 2026), built from audited fundamentals. The current price is kr 5.56.
What is the quality score of HUMBLE?
Humble Group has a Quality Score of 45/100. 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 Humble Group (HUMBLE)?
Humble Group reported trailing-twelve-month revenue of about 8.2B SEK (latest available figure, as of Jul 14, 2026).
What is the net profit margin of HUMBLE?
The net profit margin of Humble 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 Humble 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.