EMB Mission Bound AB (publ) (NAVIGO-STAM) fair value: what the stock is really worth
As of Oct 19, 2026: fair value (intrinsic value) of EMB Mission Bound AB (publ) stock SEK 6.02, price SEK 2.74, upside +119.7%, quality 57 out of 100. Rating: strongly undervalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Oct 3, 2026.
How to read this chart
37‑month range kr 1.76 – kr 9.00 · fair‑value band kr 3.64 – kr 10.11 · the kr 2.74 price screens below the kr 6.02 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Oct 3, 2026.
Follow EMB Mission Bound AB (publ) in your weekly email
Every Wednesday you see whether EMB Mission Bound AB (publ) is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Navigo Invest AB (publ) is a private equity and venture capital firm specializing in buyouts, early stage, later stage, acquisition, growth capital, middle markets, turnaround and mature stage investments. The firm seeks to invest in small and medium-sized companies.
Show moreShow less
The firm seeks to invest in the energy, green tech and clean technology sector, as well as B2B. It primarily focuses on unlisted companies, predominantly in Sweden.
It considers investments between SEK 1 million ($0.14 million) and SEK 10 million ($1.40 million) in companies having an enterprise value between SEK 10 million ($1.24 million) and SEK 500 million ($61.85 million).
The firm invests in companies with a turnover between SEK 50 million ($7.02 million) and SEK 300 million ($42.11 million). The firm prefers to have a majority stake, but can also take minority stakes.
Navigo Invest AB, previously known as Pegroco Invest, was founded in 2007 and is based in Gothenburg, Sweden.
Stock analysis
EMB Mission Bound AB (publ) (NAVIGO-STAM) currently trades at kr 2.74, while our model-based Fair Value estimate is kr 6.02, implying the stock looks roughly 54.5% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of kr 20.42 per share, and 11 of the 11 models we run sit above the kr 2.74 price.
Bear case: the Asset-Based group reads lowest at kr 4.52, and 0 of the 11 models stay below the price. Data coverage for this calculation is low.
Scenario range: kr 3.64 (bear) to kr 10.11 (bull), the price of kr 2.74 sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 57/100 (solid quality), in the Financial Services sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
EMB Mission Bound AB (publ) reported revenue of 672M SEK in FY2025 versus 2.0B SEK in FY2021, a compound −23.7%/yr. Reported net income was 32.9M SEK in FY2025, compounding −7.3%/yr from FY2021.
Key figures
Market cap 439M SEK (≈ $44.3M) Micro · P/E ratio 3.9 · P/S ratio 0.36 · EPS (TTM) kr 0.7700 · Dividend yield 3.5% · Net margin 9.5% · Return on equity 5.8% · Return on assets (EBIT) 2.2%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 44 out of 100 (low confidence).
What moves the price
The share trades about 22% below its 52-week high and 47% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Financial Services peers we cover trades at −12% fair-value upside, at 120%, NAVIGO-STAM screens cheaper than that median.
Fair Value models
Bearkr 3.64Fair Value kr 6.02Bullkr 10.11
Price kr 2.74 · Upside +119.7%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (kr 0.6181 per share) are deliberately not added.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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.67/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
−14.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year−17.8%
Dividend (yield on the price)3.5%
Profit margin 2021 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.5% → 11%
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−18.4%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Sweden: IMF forecast 2.0% a year to 2030, 2.9% from 2016 to 2025) that is about −19.9% a year for the price.
Compare EMB Mission Bound AB (publ) with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Asset Management · 662 stocks
Beats the industry median on 8/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score57 · Below median
Fair Value upside+119.7% · Top 25%
Profitability
Return on equity (12 months)5.8% · Below median
Return on assets2.0% · Below median
Net margin (12 months)9.5% · Below median
Operating margin (12 months)17.4% · Below median
Growth and dividend
Revenue growth (quarter YoY)28.0% · Above median
Dividend yield (12 months)3.5% · Below median
Balance sheet
Debt / equity0.03× · Below median
Valuation Multiplesvs Asset Management median · lower = cheaper
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). "EMB Mission Bound AB (publ) Fair Value". https://www.fairvalue-calculator.com/stock/NAVIGO-STAM
Frequently asked questions
Is EMB Mission Bound AB (publ) (NAVIGO-STAM) overvalued or undervalued?
As of Oct 3, 2026, our model estimates a fair value of kr 6.02 versus a price of kr 2.74, about +120% upside (undervalued).
What is the fair value of NAVIGO-STAM?
Our model-based fair value for EMB Mission Bound AB (publ) is kr 6.02 (as of Oct 3, 2026), built from audited fundamentals. The current price: kr 2.74.
What is the quality score of NAVIGO-STAM?
EMB Mission Bound AB (publ) has a Quality Score of 57/100. 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 price target for EMB Mission Bound AB (publ) (NAVIGO-STAM)?
Our model-based price target is the fair value of kr 6.02 (as of Oct 3, 2026) from 11 valuation models. Cautious scenario kr 3.64, optimistic scenario kr 10.11. It is a calculation from audited fundamentals, not an analyst target.
What is the EMB Mission Bound AB (publ) stock forecast for 2026?
Our models put fair value at kr 6.02, about +120% upside versus a price of kr 2.74 (undervalued). Cautious scenario kr 3.64, optimistic scenario kr 10.11. The calculation is refreshed regularly with new filings.
What is the revenue of EMB Mission Bound AB (publ) (NAVIGO-STAM)?
EMB Mission Bound AB (publ) reported trailing-twelve-month revenue of about 707M SEK (latest available figure, as of Oct 3, 2026).
Does EMB Mission Bound AB (publ) pay a dividend?
EMB Mission Bound AB (publ) currently shows a dividend yield of 3.46% relative to its recent price (as of Oct 3, 2026).
What growth is priced into EMB Mission Bound AB (publ) (NAVIGO-STAM)?
For today's price to be fair in a discounted-cash-flow model, EMB Mission Bound AB (publ) would have to grow free cash flow by -18.4 % per year for five years (discount rate 8.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 4 years revenue grew -23.7 % per year. As of Oct 3, 2026.
What discount rate (WACC) does the fair value of NAVIGO-STAM use?
Our models discount EMB Mission Bound AB (publ) at 8.3 %: a base by market capitalisation (nano), damped by beta 0.43, country premium for Sweden. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For EMB Mission Bound AB (publ) that is -18.4 % per year a year over ten years, using the same discount rate (8.3 %) and the same formula as our fair value.
How much growth has EMB Mission Bound AB (publ) (NAVIGO-STAM) delivered so far?
Over the past 4 years revenue at EMB Mission Bound AB (publ) grew -23.7 % a year. The price currently implies -18.4 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of EMB Mission Bound AB (publ) (NAVIGO-STAM) growing?
The median revenue growth in the sector is +6.9 % a year. That is the yardstick for the growth priced into EMB Mission Bound AB (publ) (-18.4 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of EMB Mission Bound AB (publ) (NAVIGO-STAM)?
The free-cash-flow yield on the price is 25.63 %: that much free cash flow EMB Mission Bound AB (publ) produces per unit of market value. When it exceeds the discount rate of our models (8.3 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of EMB Mission Bound AB (publ) (NAVIGO-STAM)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For EMB Mission Bound AB (publ) it is kr 6.02 per share (as of Oct 3, 2026), against a price of kr 2.74. It is the blended result of 11 valuation models (cash flow, earnings, asset, dividend).
Is EMB Mission Bound AB (publ) stock overvalued or undervalued in 2026?
As of Oct 3, 2026, NAVIGO-STAM trades below its calculated fair value: price kr 2.74, fair value kr 6.02, a gap of about +120% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of NAVIGO-STAM?
No. The price is what the market pays today (kr 2.74); the fair value is what the company's own numbers justify (kr 6.02). For EMB Mission Bound AB (publ) the two are kr 3.28 per share apart. That gap is exactly why we show both numbers side by side.
How much is EMB Mission Bound AB (publ) worth?
The market values EMB Mission Bound AB (publ) at about 439M SEK (market capitalisation, as of Oct 3, 2026). Per share that is kr 2.74; our models calculate a fair value of kr 6.02 per share.
What do the bullish and bearish scenarios say about NAVIGO-STAM?
Our models span a range for EMB Mission Bound AB (publ): cautious scenario kr 3.64, base kr 6.02, optimistic kr 10.11 per share (as of Oct 3, 2026, price kr 2.74). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of NAVIGO-STAM?
EMB Mission Bound AB (publ) trades at a price-to-earnings ratio of 3.9 (as of Oct 3, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of kr 6.02 is built from several models across several years. Other multiples: P/B 0.4, P/S 0.6, EV/EBITDA 4.2.
How solid is the balance sheet of EMB Mission Bound AB (publ) (NAVIGO-STAM)?
Balance-sheet figures for EMB Mission Bound AB (publ) (as of Oct 3, 2026): return on equity 5.8%, debt of 0.03 per unit of equity. They feed the Quality Score of 57/100, which measures business quality independently of the share price.
How far is NAVIGO-STAM from its 52-week high?
EMB Mission Bound AB (publ) trades at kr 2.74, about 22% below its 52-week high of kr 3.51 and 47% above the low of kr 1.87 (as of Oct 19, 2026). Distance from the high says nothing about value: that is what the fair value of kr 6.02 is for.
Which stocks are comparable to EMB Mission Bound AB (publ)?
From the same area (Financial Services) we also value Blackstone Inc, KKR & Co, Brookfield Corporation, Apollo Global Management, Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is EMB Mission Bound AB (publ) stock attractive at the current price?
The data as of Oct 3, 2026: price kr 2.74, calculated fair value kr 6.02 (+120%), Quality Score 57/100, from 11 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of NAVIGO-STAM calculated?
We run EMB Mission Bound AB (publ) through 11 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of kr 6.02, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.9 % above its aggregate fair value. EMB Mission Bound AB (publ) currently trades 54 % below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of EMB Mission Bound AB (publ) (NAVIGO-STAM)?
The closing price on Oct 19, 2026 was kr 2.74. Our model-based fair value is kr 6.02, about +120% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with EMB Mission Bound AB (publ) right now?
The price is below even our cautious bear case (kr 3.64). The market is more pessimistic than our downside scenario. The model range is unusually wide (kr 3.64 to kr 10.11). The outcome hinges heavily on assumptions, so read the point estimate with caution. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (57/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of EMB Mission Bound AB (publ)
How large is the market capitalisation of EMB Mission Bound AB (publ) (NAVIGO-STAM)?
The market capitalisation of EMB Mission Bound AB (publ) is 439M SEK (≈ $44.3M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of EMB Mission Bound AB (publ) (NAVIGO-STAM)?
The price-to-sales ratio of EMB Mission Bound AB (publ) is 0.36 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of EMB Mission Bound AB (publ) (NAVIGO-STAM)?
Earnings per share at EMB Mission Bound AB (publ) are kr 0.7700 (price ÷ EPS = P/E 3.9). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of EMB Mission Bound AB (publ) (NAVIGO-STAM)?
The dividend yield of EMB Mission Bound AB (publ) is 3.5% (payout 12.3%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of EMB Mission Bound AB (publ) (NAVIGO-STAM)?
The net margin of EMB Mission Bound AB (publ) is 9.5% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of EMB Mission Bound AB (publ) (NAVIGO-STAM)?
The return on equity (ROE) of EMB Mission Bound AB (publ) is 5.8% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of EMB Mission Bound AB (publ) (NAVIGO-STAM)?
On an EBIT basis the return on assets of EMB Mission Bound AB (publ) is 2.2% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of EMB Mission Bound AB (publ) (NAVIGO-STAM)?
The operating margin of EMB Mission Bound AB (publ) is 17.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at EMB Mission Bound AB (publ) (NAVIGO-STAM)?
Revenue at EMB Mission Bound AB (publ) is growing +28.0% versus a year earlier (3y avg +125%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at EMB Mission Bound AB (publ) (NAVIGO-STAM)?
Earnings per share at EMB Mission Bound AB (publ) are growing +191% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does EMB Mission Bound AB (publ) (NAVIGO-STAM) carry?
The net debt of EMB Mission Bound AB (publ) is 64.2M SEK (fiscal year 2025, ≈ 1.1 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch EMB Mission Bound AB (publ) in the live analysis
One click puts EMB Mission Bound AB (publ) on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 28,000+ stock screener.
Thin data
Oct 3, 2026