EN DE

Lohilo Foods AB (LOHILO) Fair Value & Analysis

Consumer Defensive · SE · Market cap 46.1M SEK

LF Lohilo Foods AB LOHILO · ST
Pricekr 2.25
Fair Valuekr 0.4100
Upside-81.8%
Quality46/100
Watch Lohilo Foods AB for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 0.6% net margin
Low debt · negative free cash flow
Mixed vs. peers (6/12)
Narrow moat 35/100
Evidence: Medium Range kr 0.2900 – kr 0.6100 Share as image

Fair value as of: Jul 11, 2026

From 9 valuation models · updated 30 days ago

Fair value updated Jul 11, 2026, revised from kr 1.31 to kr 0.4100 (−68.7%) since Jun 24, 2026. Share price +12.5% over the past month.

Below-average quality, and screening another 82% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (kr 0.6100). The favourable scenario is already priced in.
  • Solid but not exceptional quality (46/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (kr 0.2900 to kr 0.6100) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

kr 43.30 kr 0.8640 Fair Value kr 0.4100 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 11, 2026.

How to read this chart

60‑month range kr 0.8640 – kr 43.30 · fair‑value band kr 0.2900 – kr 0.6100 · the kr 2.25 price screens above the kr 0.4100 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 11, 2026.

Full chart & analysis →

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

Analysis

Lohilo Foods AB (LOHILO) currently trades at kr 2.25, while our model-based Fair Value estimate is kr 0.4100, implying the stock looks roughly 81.8% overvalued today. The Quality Score stands at 46/100 (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: medium).

Over the trailing twelve months, Lohilo Foods AB generated revenue of 187M SEK at a net margin of -0.7%. Revenue declined 10.9% year over year. It earns a return on equity of -10.5%. Net debt stands at 14.0M SEK. Fundamentals as of Jul 11, 2026

Our scenario range runs from kr 0.2900 (bear case) to kr 0.6100 (bull case); at kr 2.25, 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 12% below its 52-week high and 165% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at -3% fair-value upside, at -82%, LOHILO 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.

Note: the current price implies far more future growth than the conservative anchors of our models allow (base growth is deliberately capped, we do not regard such extreme rates as sustainable). Our models are not designed for expectations this high; that is why the individual models scatter extremely (kr 0.2200 to kr 2.89). Read the values as a conservative anchor, not as a price target.
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
ROIC Compounder kr 0.2400 kr 0.2600 kr 0.2800 72
Gordon GGM kr 0.2400 kr 0.4100 kr 0.5300 70
DDM Multi-Stage kr 0.2400 kr 0.3900 kr 0.4400 61
All 9 models by family
DCF Models
Owner Earnings kr 1.21 kr 1.75 kr 2.46 31
Earnings-Based
EPV kr 0.2400 kr 0.2600 kr 0.2800 59
Dividend Discount
Gordon GGM kr 0.2400 kr 0.4100 kr 0.5300 70
DDM Multi-Stage kr 0.2400 kr 0.3900 kr 0.4400 61
Multiples
EV/EBIT kr 0.6600 kr 0.8600 kr 1.05 53
EV/EBITDA kr 2.18 kr 2.89 kr 3.59 54
EV/Revenue kr 0.4900 kr 0.6700 kr 0.8500 43
Asset-Based
NCAV (Graham) kr 0.1600 kr 0.2200 kr 0.3300 50
Economic Profit
ROIC Compounder kr 0.2400 kr 0.2600 kr 0.2800 72

Widest divergence: DCF Models (kr 1.75) versus Asset-Based (kr 0.2200). Highest evidence: ROIC Compounder (72).

Notify me when LOHILO reaches fair value

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

Key figures & financial health

Revenue (TTM) 198M SEK
Revenue growth (YoY) +26.1%
Net margin 0.6%
Return on equity 9.4%
Free cash flow −4.2M SEK FY2025
P/E ratio 40.8
More key figures
Operating margin 4.5%
EPS (TTM) kr 0.0300
Net debt 14.0M SEK FY2025

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

Quality Score breakdown

Overall quality 46/100

Of which business quality 43 · Market factors (momentum, volatility) 70

Profitability 44
Margins and returns on capital today
Quality Growth 50
Are margins and returns improving?
Cashflow 39
Earnings quality: real cash, not paper profit
Fin. Strength 13
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 34
Calm price path (market factor)
Momentum 87
Price trend over the last 3–12 months (market factor)
52W Momentum 81
Distance to the 52-week high (market factor)
Net Issuance 40
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

Lohilo Foods AB (publ) operates as a food company in Sweden and internationally. The company offers ice creams, functional drinks, and protein bars and powders under the Lohilo, Alvestaglass, Järnaglass, Bubbies, Superfruit, KLEEN Sports Nutrition, and Kultures Kombucha brand names. It exports its products.

Full company description

Lohilo Foods AB (publ) operates as a food company in Sweden and internationally. The company offers ice creams, functional drinks, and protein bars and powders under the Lohilo, Alvestaglass, Järnaglass, Bubbies, Superfruit, KLEEN Sports Nutrition, and Kultures Kombucha brand names. It exports its products. The company was formerly known as Alvestaglass AB and changed its name to Lohilo Foods AB (publ) in November 2019. Lohilo Foods AB (publ) was founded in 1979 and is headquartered in Växjö, Sweden.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Lohilo Foods AB reported revenue of kr 187M in FY2025 versus kr 248M in FY2021, a compound −6.9%/yr. Reported net income was −kr 1.4M in FY2025.

Growth Quality 0/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
187M SEK
Latest YoY
−9.0%
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.
−7.1%
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.
−5.3%
Avg. growth/yr (13Y) 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.
+19.7%
Revenue −6.9%/yr
FY21 kr 248M
FY22 kr 233M
FY23 kr 182M
FY24 kr 205M
FY25 kr 187M
Net income
FY21 −kr 68.9M
FY22 −kr 29.8M
FY23 −kr 29.1M
FY24 −kr 2.3M
FY25 −kr 1.4M

LOHILO screens 82% 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). "Lohilo Foods AB Fair Value". https://www.fairvalue-calculator.com/stock/LOHILO

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 46 · Below median
Fair Value upside −82% · Bottom 25%
Return on equity (TTM) 9% · Above median
Return on assets 4% · Above median
Net margin (TTM) 1% · Below median
Operating margin (TTM) 5% · Below median
Revenue growth 26% · Top 25%
Debt / equity 0.06× · Lower than median

Valuation Multiples vs Packaged Foods median · lower = cheaper

P/E (TTM) 40.8× · Pricier than 75% of peers
P/B 3.77× · Pricier than 75% of peers
P/S (TTM) 0.23× · Cheaper than 75% of peers
EV/EBITDA 4.6× · Cheaper than 75% of peers

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 100 · sector 20
PAST 38 · sector 27
HEALTH 97 · 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 11, 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 Lohilo Foods AB 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 Lohilo Foods AB (LOHILO) overvalued or undervalued?
As of Jul 11, 2026, our model estimates a fair value of kr 0.4100 versus a price of kr 2.25, about −82% (overvalued).
What is the fair value of LOHILO?
Our model-based fair value for Lohilo Foods AB is kr 0.4100 (as of Jul 11, 2026), built from audited fundamentals. The current price is kr 2.25.
What is the quality score of LOHILO?
Lohilo Foods AB has a Quality Score of 46/100. 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 Lohilo Foods AB (LOHILO)?
Lohilo Foods AB reported trailing-twelve-month revenue of about 187M SEK (latest available figure, as of Jul 11, 2026).
What is the net profit margin of LOHILO?
The net profit margin of Lohilo Foods AB is about -0.7%, 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

Track Lohilo Foods AB 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.