OEM International AB (publ) (OEM-B) fair value: what the stock is really worth
As of Oct 20, 2026: fair value (intrinsic value) of OEM International AB (publ) stock SEK 85.91, price SEK 172, upside -50.0%, quality 68 out of 100. Rating: strongly overvalued. 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 13, 2026.
How to read this chart
60‑month range kr 51.15 – kr 187.20 · fair‑value band kr 61.13 – kr 107.31 · the kr 171.80 price screens above the kr 85.91 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Oct 13, 2026.
Follow OEM International AB (publ) in your weekly email
Every Wednesday you see whether OEM International 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.
OEM International AB (publ), together with its subsidiaries, operates as a technology trading company.
Show moreShow less
The company sells a range of industrial automation components in the areas of electrical components, flow technology, motors, transmissions, brakes and appliance components, installation components, and ball bearing and seals.
It serves the machinery and appliance manufacturing industries; wholesalers; electrical contractors; catalogue distributors; strategic end users and electronics manufacturers; and strategic contract manufacturers.
The company operates in Europe, Sweden, Finland, Ireland, the United Kingdom, Denmark, Poland, Norway, the Czech Republic, China, Estonia, Slovakia, Hungary, Lithuania, the Netherlands, and Latvia. OEM International AB (publ) was incorporated in 1973 and is headquartered in Tranås, Sweden.
Stock analysis
OEM International AB (publ) (OEM-B) currently trades at kr 171.80, while our model-based Fair Value estimate is kr 85.91, 50.0% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of kr 95.67 per share, and 0 of the 24 models we run sit above the kr 171.80 price.
Bear case: the Asset-Based group reads lowest at kr 13.20, and 24 of the 24 models stay below the price. Data coverage for this calculation is high.
Scenario range: kr 61.13 (bear) to kr 107.31 (bull), the price of kr 171.80 sits above 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 68/100 (solid quality), in the Industrials sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
OEM International AB (publ) reported revenue of 5.3B SEK in FY2025 versus 3.8B SEK in FY2021, a compound +8.9%/yr. Reported net income was 593M SEK in FY2025, compounding +6.7%/yr from FY2021.
Key figures
Market cap 23.8B SEK (≈ $2.4B) Mid · P/E ratio 37.8 · P/S ratio 4.23 · EPS (TTM) kr 4.79 · Dividend yield 1.0% · Net margin 11.8% · Return on equity 25.0% · Return on assets (EBIT) 25.0%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 71 out of 100 (low confidence).
What moves the price
The share trades about 8% below its 52-week high and 46% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −39% fair-value upside, at −50%, OEM-B screens richer than that median.
Fair Value models
Bearkr 61.13Fair Value kr 85.91Bullkr 107.31
Price kr 171.80 · Upside -50.0%
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 2.45 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.91/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+1.5%
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+4.0%
Revenue growth 5 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+10.1%
Start year 2020 (pandemic). Over 10 years: +9.1% a year
Revenue growth 23 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+5.6%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
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+13.3%
Dividend (yield on the price)1.0%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.13.3% vs 13.1%, steady
Profit margin 2020 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.12% → 14%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far and more than analysts expect.
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).
+18.0%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+9.8%
Yearly sales growth analysts expect, extended to five years.
After inflation (Sweden: IMF forecast 2.0% a year to 2030, 2.9% from 2016 to 2025) that is about +15.7% a year for the price and +7.6% for the forecasts.
Compare OEM International 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.Industrial Distribution · 106 stocks
Beats the industry median on 7/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score68 · Top 25%
Fair Value upside−50.0% · Bottom 25%
Profitability
Return on equity (12 months)25.0% · Top 25%
Return on assets16.5% · Top 25%
Net margin (12 months)11.8% · Top 25%
Operating margin (12 months)14.4% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)16.6% · Top 25%
Dividend yield (12 months)1.0% · Below median
Balance sheet
Debt / equity0.02× · Below median
Valuation Multiplesvs Industrial Distribution median · lower = cheaper
P/E (12 months)37.8× · Priciest 25%
P/B8.89× · Priciest 25%
P/S (12 months)4.23× · Priciest 25%
Price / free cash flow33.8× · Priciest 25%
EV/EBITDA25.2× · Priciest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 40
FUTURE (revenue growth)83· sector 29
PAST (return on equity)100· sector 37
HEALTH (low debt)99· sector 91
DIVIDEND (yield)20· sector 37
VALUE 0: the price sits above our fair-value range.
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). "OEM International AB (publ) Fair Value". https://www.fairvalue-calculator.com/stock/OEM-B
Frequently asked questions
Is OEM International AB (publ) (OEM-B) overvalued or undervalued?
As of Oct 13, 2026, our model estimates a fair value of kr 85.91 versus a price of kr 171.80, about −50% upside (overvalued).
What is the fair value of OEM-B?
Our model-based fair value for OEM International AB (publ) is kr 85.91 (as of Oct 13, 2026), built from audited fundamentals. The current price: kr 171.80.
What is the quality score of OEM-B?
OEM International AB (publ) has a Quality Score of 68/100. 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 OEM International AB (publ) (OEM-B)?
Our model-based price target is the fair value of kr 85.91 (as of Oct 13, 2026) from 24 valuation models. Cautious scenario kr 61.13, optimistic scenario kr 107.31. It is a calculation from audited fundamentals, not an analyst target.
What is the OEM International AB (publ) stock forecast for 2026?
Our models put fair value at kr 85.91, about −50% upside versus a price of kr 171.80 (overvalued). Cautious scenario kr 61.13, optimistic scenario kr 107.31. The calculation is refreshed regularly with new filings.
What is the revenue of OEM International AB (publ) (OEM-B)?
OEM International AB (publ) reported trailing-twelve-month revenue of about 5.6B SEK (latest available figure, as of Oct 13, 2026).
Does OEM International AB (publ) pay a dividend?
OEM International AB (publ) currently shows a dividend yield of 1.02% relative to its recent price (as of Oct 13, 2026).
What growth is priced into OEM International AB (publ) (OEM-B)?
For today's price to be fair in a discounted-cash-flow model, OEM International AB (publ) would have to grow free cash flow by +18.0 % per year for five years (discount rate 9.4 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +10.1 % per year. As of Oct 13, 2026.
What discount rate (WACC) does the fair value of OEM-B use?
Our models discount OEM International AB (publ) at 9.4 %: a base by market capitalisation (mid), damped by beta 0.97, 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 OEM International AB (publ) that is +18.0 % per year a year over ten years, using the same discount rate (9.4 %) and the same formula as our fair value.
How much growth has OEM International AB (publ) (OEM-B) delivered so far?
Over the past 5 years revenue at OEM International AB (publ) grew +10.1 % a year. The price currently implies +18.0 % 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 OEM International AB (publ) (OEM-B) growing?
The median revenue growth in the sector is +7.5 % a year. That is the yardstick for the growth priced into OEM International AB (publ) (+18.0 % 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 OEM International AB (publ) (OEM-B)?
The free-cash-flow yield on the price is 2.96 %: that much free cash flow OEM International AB (publ) produces per unit of market value. When it exceeds the discount rate of our models (9.4 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of OEM International AB (publ) (OEM-B)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For OEM International AB (publ) it is kr 85.91 per share (as of Oct 13, 2026), against a price of kr 171.80. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is OEM International AB (publ) stock overvalued or undervalued in 2026?
As of Oct 13, 2026, OEM-B trades above its calculated fair value: price kr 171.80, fair value kr 85.91, a gap of about −50% (overvalued). 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 OEM-B?
No. The price is what the market pays today (kr 171.80); the fair value is what the company's own numbers justify (kr 85.91). For OEM International AB (publ) the two are kr 85.89 per share apart. That gap is exactly why we show both numbers side by side.
How much is OEM International AB (publ) worth?
The market values OEM International AB (publ) at about 23.8B SEK (market capitalisation, as of Oct 13, 2026). Per share that is kr 171.80; our models calculate a fair value of kr 85.91 per share.
What do the bullish and bearish scenarios say about OEM-B?
Our models span a range for OEM International AB (publ): cautious scenario kr 61.13, base kr 85.91, optimistic kr 107.31 per share (as of Oct 13, 2026, price kr 171.80). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of OEM-B?
OEM International AB (publ) trades at a price-to-earnings ratio of 37.8 (as of Oct 13, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of kr 85.91 is built from several models across several years. Other multiples: P/B 8.9, P/S 4.2, EV/EBITDA 25.2.
How solid is the balance sheet of OEM International AB (publ) (OEM-B)?
Balance-sheet figures for OEM International AB (publ) (as of Oct 13, 2026): return on equity 25.0%, debt of 0.02 per unit of equity. They feed the Quality Score of 68/100, which measures business quality independently of the share price.
How far is OEM-B from its 52-week high?
OEM International AB (publ) trades at kr 171.80, about 8% below its 52-week high of kr 187.20 and 46% above the low of kr 117.60 (as of Oct 20, 2026). Distance from the high says nothing about value: that is what the fair value of kr 85.91 is for.
Which stocks are comparable to OEM International AB (publ)?
From the same area (Industrials) we also value W.W. Grainger, Inc, Fastenal Company, Ferguson Enterprises Inc, WESCO International, 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 OEM International AB (publ) stock attractive at the current price?
The data as of Oct 13, 2026: price kr 171.80, calculated fair value kr 85.91 (−50%), Quality Score 68/100, from 24 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 OEM-B calculated?
We run OEM International AB (publ) through 24 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 85.91, 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 13.8 % above its aggregate fair value. OEM International AB (publ) itself currently trades above fair value. 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 OEM International AB (publ) (OEM-B)?
The closing price on Oct 20, 2026 was kr 171.80. Our model-based fair value is kr 85.91, about −50% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with OEM International AB (publ) right now?
The price sits above even our optimistic bull case (kr 107.31). The favourable scenario is already priced in. Solid but not exceptional quality (68/100) and above fair value, neither a clear bargain nor a standout compounder.
Where does the earnings growth of OEM International AB (publ) (OEM-B) come from?
Earnings per share at OEM International AB (publ) grew +15.1 % a year from 2014 to 2025. Broken into its drivers: revenue per share +10.3 %, EBIT margin +4.1 %, tax rate +0.1 %, residual (interest, one-offs) +0.1 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of OEM International AB (publ)
How large is the market capitalisation of OEM International AB (publ) (OEM-B)?
The market capitalisation of OEM International AB (publ) is 23.8B SEK (≈ $2.4B). 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 OEM International AB (publ) (OEM-B)?
The price-to-sales ratio of OEM International AB (publ) is 4.23 (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 OEM International AB (publ) (OEM-B)?
Earnings per share at OEM International AB (publ) are kr 4.79 (price ÷ EPS = P/E 37.8). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of OEM International AB (publ) (OEM-B)?
The dividend yield of OEM International AB (publ) is 1.0% (payout 36.5%). 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 OEM International AB (publ) (OEM-B)?
The net margin of OEM International AB (publ) is 11.8% (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 OEM International AB (publ) (OEM-B)?
The return on equity (ROE) of OEM International AB (publ) is 25.0% (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 OEM International AB (publ) (OEM-B)?
On an EBIT basis the return on assets of OEM International AB (publ) is 25.0% (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 OEM International AB (publ) (OEM-B)?
The operating margin of OEM International AB (publ) is 14.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at OEM International AB (publ) (OEM-B)?
Revenue at OEM International AB (publ) is growing +16.6% versus a year earlier (3y avg +4.0%). 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 OEM International AB (publ) (OEM-B)?
Earnings per share at OEM International AB (publ) are growing +31.4% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does OEM International AB (publ) (OEM-B) hold?
OEM International AB (publ) holds more cash than debt, 702M SEK net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch OEM International AB (publ) in the live analysis
One click puts OEM International AB (publ) on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 28,000+ stock screener.
Broad data
Oct 13, 2026