Fair Value Calculator Fair Value Calculator
EN DE

Integrum AB (INTEG-B) Fair Value & Analysis

Healthcare · SE · Market cap 226M SEK

IA Integrum AB INTEG-B · ST
Pricekr 8.28
Fair Valuekr 2.00
Upside-75.9%
Quality21/100
Watch Integrum AB for free, get notified when fair value or trend changes. Watch for free
Evidence: Low Range kr 1.32 – kr 2.50 📤 Share as image

Fair value as of: Jul 11, 2026

From 1 valuation models · updated 10 days ago

Fair value updated Jul 11, 2026, revised from kr 29.74 to kr 2.00 (−93.3%) since Jun 24, 2026. Share price +1.3% over the past month.

Price vs Fair Value (12 months)

kr 43.10 kr 6.96 Fair Value kr 2.00 Jul 2025 Jul 2026

12‑month range kr 6.96 – kr 43.10 · fair‑value band kr 1.32 – kr 2.50 · the kr 8.28 price screens above the kr 2.00 fair value. As of Jul 11, 2026.

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

Analysis

Integrum AB (INTEG-B) currently trades at kr 8.28, while our model-based Fair Value estimate is kr 2.00, implying the stock looks roughly 75.9% overvalued today. We read business quality at 21/100 (below-average quality), in the Healthcare 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: low).

Over the trailing twelve months, Integrum AB generated revenue of 96.1M SEK at a net margin of -48.2%. Revenue declined 7.2% year over year. It earns a return on equity of -26.5%. The balance sheet holds a net cash position of 15.9M SEK. Fundamentals as of Jul 11, 2026

Our scenario range runs from kr 1.32 (bear case) to kr 2.50 (bull case); at kr 8.28, the current price sits above that range. For context, the median of 10 Healthcare peers we cover trades at -22% fair-value upside, at -76%, INTEG-B screens richer than that median.

Key figures & financial health

Revenue (TTM) 96.1M SEK
Revenue growth (YoY) -7.3%
Net margin -48.2%
Return on equity -26.5%
Free cash flow −58.0M SEK FY2025
Operating margin -75.9%
More key figures
EPS (TTM) kr -1.98
EPS growth (YoY) +61.5%
Net cash 15.9M SEK FY2025

Figures from reported company fundamentals (EODHD) · as of Jul 11, 2026. TTM = trailing twelve months.

About the company

Integrum AB (publ) researches, develops, and sells various systems for bone-anchored prostheses. The company provides prostheses for the Rehabilitation of Amputees (OPRA) implant systems, a bone-anchored prostheses system based on osseointegration, where the prostheses are directly attached to the bone, avoiding the use of socket. The OPRA implant system offers protection to the patient by avoiding bone fractures from accidental loads. It also provides Neuromotus, a technology that is used for therapy to reduce phantom limb pain after an amputation. It sells its implant systems to hospitals, clinics, and orthopedists worldwide. The company was incorporated in 1990 and is headquartered in Mölndal, Sweden.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Integrum AB reported revenue of kr 91.4M in FY2025 versus kr 55.7M in FY2021, a compound +13.2%/yr. Reported net income was −kr 46.3M in FY2025.

Revenue +13.2%/yr
FY21 kr 55.7M
FY22 kr 74.3M
FY23 kr 104M
FY24 kr 91.1M
FY25 kr 91.4M
Net income
FY21 kr 21.3M
FY22 −kr 16.2M
FY23 kr 4.0M
FY24 −kr 30.9M
FY25 −kr 46.3M

Is INTEG-B fairly valued? → Check now

📤 Share or link this analysis
🔗 Embed on your site (free fair-value badge)

Paste this into your site or blog, it shows the current fair value and links back here (free, and welcome):

Cite: Fair Value Calculator (2026). "Integrum AB Fair Value". https://www.fairvalue-calculator.com/stock/INTEG-B

Similar stocks

10 more Medical Devices stocks, each showing price versus our Fair Value estimate (as of Jul 11, 2026).

Stock Price Fair Value vs Fair Value
Abbott Laboratories, ABT $90.53 $79.67 -12%
Stryker Corporation SYK $310.00 $186.28 -40%
Medtronic plc MDTC34 R$211.05 R$29.52 -86%
Boston Scientific Corporation B1SX34 R$247.01 R$234.82 -5%
Edwards Lifesciences Corporation EWL €74.64 €31.98 -57%
Siemens Healthineers AG SEMHF $39.95 $44.36 +11%
DexCom, Inc DXCM $74.77 $53.93 -28%
GE HealthCare Technologies Inc GEHC $61.99 $48.34 -22%
Shenzhen Mindray Bio-Medical Electronics Co 300760 ¥141.85 ¥147.63 +4%
Koninklijke Philips N.V PHG $26.61 $12.54 -53%

Explore undervalued stocks

More undervalued Healthcare stocks →

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

Frequently asked questions

Is Integrum AB (INTEG-B) undervalued?
As of Jul 11, 2026, our model estimates a fair value of kr 2.00 versus a price of kr 8.28, about −76% (overvalued). Model-based estimate, not financial advice.
What is the fair value of INTEG-B?
Our model-based fair value for Integrum AB is kr 2.00 (as of Jul 11, 2026), built from audited fundamentals. The current price is kr 8.28.
What is the quality score of INTEG-B?
Integrum AB has a Quality Score of 21/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.
What is the revenue of Integrum AB (INTEG-B)?
Integrum AB reported trailing-twelve-month revenue of about 96.1M SEK (latest available figure, as of Jul 11, 2026).
What is the net profit margin of INTEG-B?
The net profit margin of Integrum AB is about -48.2%, meaning it is currently running at a net loss. 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

Unlock the full Integrum AB analysis, and try Pro free

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.

Not financial advice · no buy/sell recommendation. Model-based estimates are not certainties; their reliability depends on data quality and assumptions.