EN DE

Photocat A/S (PCAT) Fair Value & Analysis

Basic Materials · SE · Market cap 32.4M SEK

PA Photocat A/S PCAT · ST
Pricekr 5.00
Fair Valuekr 3.57
Upside-28.6%
Quality54/100
Watch Photocat A/S for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Solidly profitable · 14.5% net margin
Low debt · negative free cash flow
Ranks above peers (10/11)
Moderate moat 55/100
Evidence: Medium Range kr 2.50 – kr 4.49 Share as image

Fair value as of: Jul 14, 2026

From 14 valuation models · updated 27 days ago

Fair value updated Jul 14, 2026, revised from kr 2.42 to kr 3.57 (+47.5%) since Jun 24, 2026. Share price −15.3% over the past month.

A solid business, but screening 29% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (kr 4.49). The favourable scenario is already priced in.
  • Solid but not exceptional quality (54/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

kr 22.70 kr 2.60 Fair Value kr 3.57 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 14, 2026.

How to read this chart

60‑month range kr 2.60 – kr 22.70 · fair‑value band kr 2.50 – kr 4.49 · the kr 5.00 price screens above the kr 3.57 fair value. Dashed = 300-day average. As of Jul 14, 2026.

Full chart & analysis →

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

Analysis

Photocat A/S (PCAT) currently trades at kr 5.00, while our model-based Fair Value estimate is kr 3.57, implying the stock looks roughly 28.6% overvalued today. The Quality Score stands at 54/100 (solid quality), in the Basic Materials 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, Photocat A/S generated revenue of 17.9M SEK at a net margin of 14.5%. Revenue grew 56.4% year over year. It earns a return on equity of 7.8%. Net debt stands at 1.3M SEK. Fundamentals as of Jul 14, 2026

Our scenario range runs from kr 2.50 (bear case) to kr 4.49 (bull case); at kr 5.00, 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 50% below its 52-week high and 92% above its 52-week low, currently below its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -58% fair-value upside, at -29%, PCAT 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 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 0.9300 kr 1.07 kr 1.19 72
Growth-Adj P/E kr 1.70 kr 2.42 kr 3.15 68
P/E Multiple kr 1.83 kr 2.44 kr 3.04 63
All 14 models by family
Earnings-Based
Graham-Dodd kr 0.9700 kr 4.50 kr 6.18 54
Lynch FV kr 1.18 kr 1.69 kr 2.20 50
PEG = 1.0 kr 1.18 kr 1.69 kr 2.20 46
EPV kr 0.9300 kr 1.07 kr 1.19 59
Multiples
P/E Multiple kr 1.83 kr 2.44 kr 3.04 63
P/S Multiple kr 1.83 kr 2.44 kr 3.04 58
P/B Multiple kr 1.83 kr 2.44 kr 3.04 55
EV/EBIT kr 1.68 kr 2.33 kr 2.97 53
EV/EBITDA kr 3.86 kr 5.23 kr 6.60 54
EV/Revenue kr 1.42 kr 2.14 kr 2.86 43
Asset-Based
NCAV (Graham) kr 0.9500 kr 1.28 kr 1.91 50
Economic Profit
Residual Income kr 1.41 kr 1.43 kr 1.39 61
ROIC Compounder kr 0.9300 kr 1.07 kr 1.19 72
Growth Earnings
Growth-Adj P/E kr 1.70 kr 2.42 kr 3.15 68

Widest divergence: Multiples (kr 2.44) versus Economic Profit (kr 1.07). Highest evidence: ROIC Compounder (72).

Notify me when PCAT reaches fair value

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

Key figures & financial health

Revenue (TTM) 17.9M SEK
Revenue growth (YoY) +56.4%
Net margin 14.5%
Return on equity 7.8%
Free cash flow −350K SEK FY2025
Operating margin 22.4%
More key figures
EPS (TTM) kr -0.0700
Net debt 1.3M SEK FY2025

Figures from reported company fundamentals · as of Jul 14, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 54/100

Of which business quality 51 · Market factors (momentum, volatility) 39

Profitability 40
Margins and returns on capital today
Quality Growth 76
Are margins and returns improving?
Cashflow 52
Earnings quality: real cash, not paper profit
Fin. Strength 42
Balance sheet, leverage, solvency risk
Investment 61
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 45
Price trend over the last 3–12 months (market factor)
52W Momentum 16
Distance to the 52-week high (market factor)
Net Issuance 50
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

Photocat A/S produces photocatalytic liquids and solutions for building materials and asphalt that reduces harmful matters caused by air pollution worldwide. Its photocatalytic building materials reduces air pollution by using light.

Full company description

Photocat A/S produces photocatalytic liquids and solutions for building materials and asphalt that reduces harmful matters caused by air pollution worldwide. Its photocatalytic building materials reduces air pollution by using light. The company offers NOxOFF, a formulated coating for concrete, bitumen roofing, and asphalt road surfaces; Actifloor, which acts as a giant natural filter for surfaces; Photocat Garden, a concrete impregnation with photocatalytic attributes that helps in reducing air pollutants; and CMA solutions. It also sells products under the ShineOn brand name. Photocat A/S was founded in 2009 and is based in Roskilde, Denmark.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Photocat A/S reported revenue of kr 13.7M in FY2025 versus kr 15.7M in FY2021, a compound −3.3%/yr. Reported net income was kr 859K in FY2025.

Growth Quality 23/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
13.7M SEK
Latest YoY
+13.5%
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.
−6.7%
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.
−0.2%
Avg. growth/yr (15Y) 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.
+12.5%
Revenue −3.3%/yr
FY21 kr 15.7M
FY22 kr 16.9M
FY23 kr 16.9M
FY24 kr 12.1M
FY25 kr 13.7M
Net income
FY21 −kr 2.2M
FY22 −kr 3.0M
FY23 −kr 1.9M
FY24 −kr 2.6M
FY25 kr 859K

PCAT screens 29% overvalued. Compare with Linde plc →

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). "Photocat A/S Fair Value". https://www.fairvalue-calculator.com/stock/PCAT

Peer Group

Specialty Chemicals · 673 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 · Above median
Fair Value upside −29% · Above median
Return on equity (TTM) 8% · Above median
Return on assets 3% · Above median
Net margin (TTM) 15% · Top 25%
Operating margin (TTM) 22% · Top 25%
Revenue growth 56% · Top 25%
Debt / equity 0.17× · Higher than median

Valuation Multiples vs Specialty Chemicals median · lower = cheaper

P/B 0.30× · Cheaper than 75% of peers
P/S (TTM) 0.19× · Cheaper than 75% of peers
EV/EBITDA 1.0× · 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 0
FUTURE 100 · sector 19
PAST 31 · sector 23
HEALTH 91 · sector 95
DIVIDEND 0 · sector 25

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 Specialty Chemicals stocks, each showing price versus our Fair Value estimate (as of Jul 14, 2026).

Stock Price Fair Value vs Fair Value
Linde plc LIN $489.98 $222.03 -55%
Nan Ya Plastics Corporation 1303 181.50 TWD 255.83 TWD +41%
Wanhua Chemical Group 600309 ¥70.04 ¥68.03 -3%
Novozymes A/S NSISB kr 428.20 kr 179.66 -58%
Asian Paints Limited ASIANPAINT ₹2,689 ₹668.81 -75%
Solar Industries India Limited SOLARINDS ₹18,236 ₹2,793 -85%
Pidilite Industries Limited PIDILITIND ₹1,560 ₹351.84 -77%
PT Chandra Asri Pacific Tbk TPIA 1,805 IDR 2,888 IDR +60%
Linde India Limited LINDEINDIA ₹7,115 ₹757.93 -89%
Berger Paints India Limited BERGEPAINT ₹493.70 ₹164.29 -67%

Compare Photocat A/S with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials 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 Photocat A/S (PCAT) overvalued or undervalued?
As of Jul 14, 2026, our model estimates a fair value of kr 3.57 versus a price of kr 5.00, about −29% (overvalued).
What is the fair value of PCAT?
Our model-based fair value for Photocat A/S is kr 3.57 (as of Jul 14, 2026), built from audited fundamentals. The current price is kr 5.00.
What is the quality score of PCAT?
Photocat A/S 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 Photocat A/S (PCAT)?
Photocat A/S reported trailing-twelve-month revenue of about 17.9M SEK (latest available figure, as of Jul 14, 2026).
What is the net profit margin of PCAT?
The net profit margin of Photocat A/S is about 14.5%, meaning it keeps roughly 14.5% 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

Track Photocat A/S 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.