Fair Value Calculator Fair Value Calculator
EN DE

Karnell Group (KARNEL-B) Fair Value & Analysis

Industrials · SE · Market cap 5.1B SEK

KG Karnell Group KARNEL-B · ST
Pricekr 90.40
Fair Valuekr 50.92
Upside-43.7%
Quality60/100
Watch Karnell Group for free, get notified when fair value or trend changes. Watch for free
Evidence: High Range kr 38.19 – kr 63.66 📤 Share as image

Fair value as of: Jul 17, 2026

From 24 valuation models · updated 4 days ago

Share price +9.4% over the past month.

Price vs Fair Value (12 months)

kr 91.00 kr 56.00 Fair Value kr 50.92 Jul 2025 Jul 2026

12‑month range kr 56.00 – kr 91.00 · fair‑value band kr 38.19 – kr 63.66 · the kr 90.40 price screens above the kr 50.92 fair value. As of Jul 17, 2026.

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

Analysis

Karnell Group (KARNEL-B) currently trades at kr 90.40, while our model-based Fair Value estimate is kr 50.92, implying the stock looks roughly 43.7% overvalued today. We read business quality at 60/100 (solid quality), in the Industrials 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, Karnell Group generated revenue of 1.8B SEK at a net margin of 8.3%. Revenue grew 27.3% year over year. It earns a return on equity of 12.3%. Net debt stands at 458M SEK. Fundamentals as of Jul 17, 2026

Our scenario range runs from kr 38.19 (bear case) to kr 63.66 (bull case); at kr 90.40, the current price sits above that range. The share trades near its 52-week high and 67% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at -10% fair-value upside, at -44%, KARNEL-B screens richer than that median.

Key figures & financial health

Revenue (TTM) 1.8B SEK
Revenue growth (YoY) +27.3%
Net margin 8.3%
Return on equity 12.3%
Free cash flow 163M SEK FY2025
P/E ratio 35.0
More key figures
Operating margin 13.2%
EPS (TTM) kr 2.71
EPS growth (YoY) +33.3%
Net debt 458M SEK FY2025

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

About the company

Karnell Group AB (publ) is a private equity firm specializing investments in add-on acquisitions, expansion and small and medium-sized companies. The firm seeks to invest in B2B industrial technology companies. The firm does not invest in general distributors or systems that are dependent on third-party suppliers. The firm focuses on companies based in the Nordic region. The firm seeks to invest between SEK50 million ($4.71 million) and SEK150 million ($14.14 million) in companies with a turnover between SEK50 million ($4.71 million) and SEK350 million ($33.01 million). The firm seeks to invest in companies having EBITA more than SEK10 million ($1.05 million) and an EBITA margin above 10 percent. The firm prefers to make majority investments and take clear ownership in its portfolio companies. The firm prefers to invest from its own balance sheet with an evergreen ownership horizon. Karnell Group AB (publ) is based in Stockholm, Sweden.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Karnell Group reported revenue of kr 1.7B in FY2025 versus kr 422M in FY2021, a compound +41.6%/yr. Reported net income was kr 142M in FY2025, compounding +95.6%/yr from FY2021.

Revenue +41.6%/yr
FY21 kr 422M
FY22 kr 880M
FY23 kr 1.1B
FY24 kr 1.4B
FY25 kr 1.7B
Net income +95.6%/yr
FY21 kr 9.7M
FY22 kr 38.2M
FY23 kr 77.4M
FY24 kr 77.5M
FY25 kr 142M

Is KARNEL-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). "Karnell Group Fair Value". https://www.fairvalue-calculator.com/stock/KARNEL-B

Similar stocks

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

Stock Price Fair Value vs Fair Value
Honeywell International Inc HON 3,736 MXN 2,515 MXN -33%
CITIC Limited 0267 HK$12.30 HK$37.22 +203%
Swire Pacific Limited 0019 HK$81.70 HK$13.77 -83%
CK Hutchison Holdings 0001 HK$68.50 HK$141.53 +107%
SK Inc 034730 705,000 KRW 615,077 KRW -13%
PT Astra International Tbk, ASII 4,730 IDR 16,231 IDR +243%
Grupo Carso, S.A. GCARSOA1 130.55 MXN 72.45 MXN -45%
The Siam Cement Public Company SCC 234.00 THB 209.79 THB -10%
SRF Limited SRF ₹2,705 ₹725.09 -73%
Empresas Copec S.A COPEC 5,980 CLP 10,697 CLP +79%

Explore undervalued stocks

More undervalued Industrials stocks →

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

Frequently asked questions

Is Karnell Group (KARNEL-B) undervalued?
As of Jul 17, 2026, our model estimates a fair value of kr 50.92 versus a price of kr 90.40, about −44% (overvalued). Model-based estimate, not financial advice.
What is the fair value of KARNEL-B?
Our model-based fair value for Karnell Group is kr 50.92 (as of Jul 17, 2026), built from audited fundamentals. The current price is kr 90.40.
What is the quality score of KARNEL-B?
Karnell Group has a Quality Score of 60/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.
What is the revenue of Karnell Group (KARNEL-B)?
Karnell Group reported trailing-twelve-month revenue of about 1.8B SEK (latest available figure, as of Jul 17, 2026).
What is the net profit margin of KARNEL-B?
The net profit margin of Karnell Group is about 8.3%, meaning it keeps roughly 8.3% 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

Unlock the full Karnell Group 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.