EN DE

Kid ASA (KID) Fair Value & Analysis

Consumer Cyclical · NO · Market cap 5.3B NOK

KA Kid ASA KID · OL
Pricekr 132.40
Fair Valuekr 124.09
Upside-6.3%
Quality54/100
Watch Kid ASA for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 5.5% net margin
Low debt · generates free cash flow
3.95% dividend yield
Mixed vs. peers (6/14)
Narrow moat 42/100
Evidence: High Range kr 77.17 – kr 155.11 Share as image

Fair value as of: Jul 17, 2026

From 26 valuation models · updated 24 days ago

Share price +5.8% over the past month.

A solid business, currently priced close to our fair value.

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • A fairly wide model range (kr 77.17 to kr 155.11) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

kr 151.17 kr 54.45 Fair Value kr 124.09 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 17, 2026.

How to read this chart

60‑month range kr 54.45 – kr 151.17 · fair‑value band kr 77.17 – kr 155.11 · the kr 132.40 price screens above the kr 124.09 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 17, 2026.

Full chart & analysis →

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

Analysis

Kid ASA (KID) currently trades at kr 132.40, while our model-based Fair Value estimate is kr 124.09, implying the stock looks roughly 6.3% fairly valued today. The Quality Score stands at 54/100 (solid quality), in the Consumer Cyclical 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, Kid ASA generated revenue of 4.0B NOK at a net margin of 5.5%. Revenue grew 9.3% year over year. It earns a return on equity of 15.5%. Net debt stands at 722M NOK. Fundamentals as of Jul 17, 2026

Our scenario range runs from kr 77.17 (bear case) to kr 155.11 (bull case); at kr 132.40, 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 last reported earnings sit well below what analysts expect (earnings in transition, for example after write-downs or an earnings dip); whether the stock is cheap or expensive hinges on the expected recovery actually arriving. Read the fair value with that caveat. The share trades about 13% below its 52-week high and 18% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -24% fair-value upside, at -6%, KID 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 73.51 kr 129.65 kr 217.11 80
Residual Income kr 35.99 kr 44.26 kr 83.94 76
Rev-Margin DCF kr 68.06 kr 124.17 kr 194.14 74
All 26 models by family
DCF Models
FCF DCF kr 73.69 kr 133.88 kr 230.38 38
Owner Earnings kr 138.96 kr 243.80 kr 411.90 31
5Y Revenue Exit kr 68.06 kr 125.07 kr 200.76 39
5Y EBITDA Exit kr 141.44 kr 271.68 kr 432.87 41
5Y P/E Exit kr 71.48 kr 131.90 kr 198.89 38
10Y Revenue Exit kr 66.62 kr 119.96 kr 198.00 36
10Y EBITDA Exit kr 116.16 kr 223.12 kr 382.26 37
10Y P/E Exit kr 71.38 kr 124.76 kr 196.52 35
Earnings-Based
Graham-Dodd kr 38.35 kr 158.83 kr 216.47 54
Lynch FV kr 40.07 kr 57.25 kr 74.42 50
PEG = 1.0 kr 40.07 kr 57.25 kr 74.42 46
EPV kr 58.24 kr 69.68 kr 79.56 59
Dividend Discount
Gordon GGM kr 65.87 kr 131.25 kr 198.75 70
DDM Multi-Stage kr 65.87 kr 113.43 kr 138.54 61
Multiples
P/E Multiple kr 93.06 kr 124.09 kr 155.11 63
P/S Multiple kr 71.91 kr 95.88 kr 119.85 58
P/B Multiple kr 71.91 kr 95.88 kr 119.85 55
EV/EBIT kr 116.54 kr 160.15 kr 203.75 53
EV/EBITDA kr 195.89 kr 265.94 kr 335.99 54
EV/Revenue kr 67.25 kr 102.19 kr 137.13 43
Asset-Based
NCAV (Graham) kr 17.86 kr 23.93 kr 35.72 50
Growth DCF
Growth DCF kr 73.51 kr 129.65 kr 217.11 80
Rev-Margin DCF kr 68.06 kr 124.17 kr 194.14 74
Economic Profit
Residual Income kr 35.99 kr 44.26 kr 83.94 76
ROIC Compounder kr 65.13 kr 90.21 kr 122.67 72
Growth Earnings
Growth-Adj P/E kr 70.65 kr 100.93 kr 131.21 68

Widest divergence: DCF Models (kr 131.90) versus Asset-Based (kr 23.93). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 4.0B NOK
Revenue growth (YoY) +9.1%
Net margin 5.5%
Return on equity 15.5%
Free cash flow 305M NOK FY2025
P/E ratio 24.1
More key figures
Operating margin -1.4%
EPS (TTM) kr 5.42
Dividend yield 4.0%
EPS growth (YoY) -23.1%
Net debt 722M NOK FY2025

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

Quality Score breakdown

Overall quality 54/100

Of which business quality 55 · Market factors (momentum, volatility) 54

Profitability 59
Margins and returns on capital today
Quality Growth 28
Are margins and returns improving?
Cashflow 57
Earnings quality: real cash, not paper profit
Fin. Strength 42
Balance sheet, leverage, solvency risk
Investment 68
Disciplined investing over empire-building
Low Volatility 88
Calm price path (market factor)
Momentum 39
Price trend over the last 3–12 months (market factor)
52W Momentum 40
Distance to the 52-week high (market factor)
Net Issuance 82
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

Kid ASA, together with its subsidiaries, operates as a home textile retailer in Norway, Sweden, Finland, and Estonia. The company designs, sources, markets, and sells a range of home and interior products, including textiles, curtains, bed linens, home accessories, decorations, furniture, and other interior products through retail stores and online …

Full company description

Kid ASA, together with its subsidiaries, operates as a home textile retailer in Norway, Sweden, Finland, and Estonia. The company designs, sources, markets, and sells a range of home and interior products, including textiles, curtains, bed linens, home accessories, decorations, furniture, and other interior products through retail stores and online platforms. It offers products for bedroom, bathroom, easter, beds, outdoor spaces, table settings, kitchenware, office accessories, children room, loungewear and accessories, and sun protection, as well as lamps, pillows and blankets, and carpets. The company offers its products under the Kid Interior and Hemtex brands. The company was formerly known as Nordisk Tekstil Holding AS and changed its name to Kid ASA. Kid ASA was founded in 1937 and is headquartered in Gullaug, Norway.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Kid ASA reported revenue of kr 3.9B in FY2025 versus kr 3.1B in FY2021, a compound +6.2%/yr. Reported net income was kr 229M in FY2025, compounding −12.1%/yr from FY2021.

Growth Quality 70/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
3.9B NOK
Latest YoY
+4.2%
Avg. growth/yr (3Y)
+7.5%
Avg. growth/yr (5Y)
+5.7%
Avg. growth/yr (13Y)
+11.8%
Revenue +6.2%/yr
FY21 kr 3.1B
FY22 kr 3.2B
FY23 kr 3.4B
FY24 kr 3.8B
FY25 kr 3.9B
Net income −12.1%/yr
FY21 kr 384M
FY22 kr 249M
FY23 kr 314M
FY24 kr 399M
FY25 kr 229M

Watch KID: get an alert when its fair value changes →

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). "Kid ASA Fair Value". https://www.fairvalue-calculator.com/stock/KID

Peer Group

Specialty Retail · 221 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 54 · Below median
Fair Value upside −6% · Below median
Return on equity (TTM) 16% · Above median
Return on assets 6% · Top 25%
Net margin (TTM) 6% · Above median
Operating margin (TTM) -1% · Bottom 25%
Revenue growth 9% · Above median
Dividend yield (TTM) 4.0% · Above median
Debt / equity 0.40× · Higher than median

Valuation Multiples vs Specialty Retail median · lower = cheaper

P/E (TTM) 24.1× · Pricier than median
P/B 3.65× · Pricier than 75% of peers
P/S (TTM) 1.32× · Pricier than 75% of peers
P/FCF 1.8× · Cheaper than median
EV/EBITDA 10.9× · 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 25 · sector 31
FUTURE 46 · sector 23
PAST 62 · sector 27
HEALTH 80 · sector 94
DIVIDEND 79 · sector 51

Insider activity: 40/100

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 Specialty Retail stocks, each showing price versus our Fair Value estimate (as of Jul 17, 2026).

Stock Price Fair Value vs Fair Value
Casey's General Stores, Inc CASY $827.04 $405.44 -51%
Williams-Sonoma, Inc WSM $222.84 $164.16 -26%
Ulta Beauty, Inc ULTA $479.57 $488.39 +2%
DICK'S Sporting Goods, Inc DKS $208.89 $181.10 -13%
Best Buy Co BBY $83.98 $109.12 +30%
China Tourism Group 601888 ¥52.90 ¥40.40 -24%
Tractor Supply Company TSCO $31.01 $35.52 +15%
Murphy USA Inc MUSA $618.57 $423.35 -32%
Five Below, Inc FIVE $197.71 $117.29 -41%
Taiwan Mobile Co 3045 110.50 TWD 80.98 TWD -27%

Compare Kid ASA 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

Frequently asked questions

Is Kid ASA (KID) overvalued or undervalued?
As of Jul 17, 2026, our model estimates a fair value of kr 124.09 versus a price of kr 132.40, about −6% (fairly valued).
What is the fair value of KID?
Our model-based fair value for Kid ASA is kr 124.09 (as of Jul 17, 2026), built from audited fundamentals. The current price is kr 132.40.
What is the quality score of KID?
Kid ASA has a Quality Score of 54/100. 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 Kid ASA (KID)?
Kid ASA reported trailing-twelve-month revenue of about 4.0B NOK (latest available figure, as of Jul 17, 2026).
What is the net profit margin of KID?
The net profit margin of Kid ASA is about 5.5%, meaning it keeps roughly 5.5% of revenue as net income. Based on the latest reported figures.
Does Kid ASA pay a dividend?
Kid ASA currently shows a dividend yield of about 3.90% relative to its recent price (as of Jul 17, 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 Kid ASA 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.