EN DE

Swedencare AB (SECARE) Fair Value & Analysis

Consumer Defensive · SE · Market cap 4.0B SEK

SA Swedencare AB SECARE · ST
Pricekr 21.45
Fair Valuekr 16.13
Upside-24.8%
Quality55/100
Watch Swedencare AB for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 1.8% net margin
Low debt · generates free cash flow
1.10% dividend yield
Trails peers (4/14)
Narrow moat 30/100
Evidence: High Range kr 8.56 – kr 19.69 Share as image

Fair value as of: Jul 14, 2026

From 22 valuation models · updated 27 days ago

Share price −16.2% over the past month.

A solid business, but screening 25% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (kr 19.69). The favourable scenario is already priced in.
  • Solid but not exceptional quality (55/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (kr 8.56 to kr 19.69) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

kr 150.47 kr 21.45 Fair Value kr 16.13 May 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 21.45 – kr 150.47 · fair‑value band kr 8.56 – kr 19.69 · the kr 21.45 price screens above the kr 16.13 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

Swedencare AB (SECARE) currently trades at kr 21.45, while our model-based Fair Value estimate is kr 16.13, implying the stock looks roughly 24.8% overvalued today. The Quality Score stands at 55/100 (solid 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: high).

Over the trailing twelve months, Swedencare AB generated revenue of 2.7B SEK at a net margin of 1.8%. Revenue grew 1.4% year over year. It earns a return on equity of 0.7%. Net debt stands at 2.0B SEK. Fundamentals as of Jul 14, 2026

Our scenario range runs from kr 8.56 (bear case) to kr 19.69 (bull case); at kr 21.45, 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 56% below its 52-week high, currently below its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at -3% fair-value upside, at -25%, SECARE 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.

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
Growth DCF kr 15.41 kr 38.68 kr 76.16 80
Residual Income kr 27.88 kr 25.59 kr 18.03 76
Rev-Margin DCF kr 4.89 kr 14.35 kr 34.35 74
All 22 models by family
DCF Models
FCF DCF kr 17.08 kr 31.88 kr 78.02 38
Owner Earnings kr 18.91 kr 54.49 kr 126.43 31
5Y Revenue Exit kr 3.59 kr 11.21 kr 26.93 39
5Y EBITDA Exit kr 19.13 kr 42.61 kr 88.69 41
5Y P/E Exit kr 1.73 kr 11.23 kr 23.26 38
10Y Revenue Exit kr 7.54 kr 22.92 kr 30.85 36
10Y EBITDA Exit kr 18.95 kr 55.60 kr 119.74 37
10Y P/E Exit kr 6.54 kr 19.00 kr 37.35 35
Earnings-Based
Graham-Dodd kr 2.36 kr 16.47 kr 23.11 54
Lynch FV kr 8.51 kr 12.15 kr 15.80 50
PEG = 1.0 kr 8.51 kr 12.15 kr 15.80 46
Multiples
P/E Multiple kr 5.73 kr 7.64 kr 9.55 63
P/S Multiple kr 4.43 kr 5.90 kr 7.38 58
P/B Multiple kr 4.43 kr 5.90 kr 7.38 55
EV/EBIT kr 0.4500 kr 4.05 kr 7.65 53
EV/EBITDA kr 18.95 kr 28.71 kr 38.48 54
EV/Revenue kr 0.6600 kr 3.96 43
Asset-Based
NCAV (Graham) kr 20.85 kr 27.94 kr 41.70 50
Growth DCF
Growth DCF kr 15.41 kr 38.68 kr 76.16 80
Rev-Margin DCF kr 4.89 kr 14.35 kr 34.35 74
Economic Profit
Residual Income kr 27.88 kr 25.59 kr 18.03 76
Growth Earnings
Growth-Adj P/E kr 11.29 kr 16.13 kr 20.97 68

Widest divergence: Asset-Based (kr 27.94) versus Multiples (kr 5.90). Highest evidence: Growth DCF (80).

Notify me when SECARE reaches fair value

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

Key figures & financial health

Revenue (TTM) 2.7B SEK
Revenue growth (YoY) +1.4%
Net margin 1.8%
Return on equity 0.7%
Free cash flow 276M SEK FY2025
P/E ratio 89.0
More key figures
Operating margin 8.0%
EPS (TTM) kr 0.3100
Dividend yield 1.0%
EPS growth (YoY) -26.4%
Net debt 2.0B SEK FY2025

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

Quality Score breakdown

Overall quality 55/100

Of which business quality 54 · Market factors (momentum, volatility) 24

Profitability 20
Margins and returns on capital today
Quality Growth 38
Are margins and returns improving?
Cashflow 71
Earnings quality: real cash, not paper profit
Fin. Strength 42
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 52
Calm price path (market factor)
Momentum 19
Price trend over the last 3–12 months (market factor)
52W Momentum 0
Distance to the 52-week high (market factor)
Net Issuance 75
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

Swedencare AB (publ), together with its subsidiaries, develops, manufactures, markets, and sells animal healthcare products for cats, dogs, and horses in North America, Europe, and internationally.

Full company description

Swedencare AB (publ), together with its subsidiaries, develops, manufactures, markets, and sells animal healthcare products for cats, dogs, and horses in North America, Europe, and internationally. The company offers animal nutritional supplements, treats, and grooming products for dogs under the Healthy Breeds name; pet supplements and topical products for various therapeutic areas, such as orthopedics, behavior, dermatology, odontostomatology, algology, gastroenterology, urology, nephrology, and ophthalmology under the Innovet name; and support and solutions for the veterinary community under the Stratford Animal Health name. It also provides pet health supplements under the NaturVet, VETCLASSICS, and NutriScience name; pet supplements, vitamins, dental care products, ear cleaners, pilling agents, and topicals under the Pet MD name; and vet-formulated pet care products under the VetWELL name. In addition, the company offers dental product for dogs and cats under the ProDen PlaqueOff name; pharmaceutical grade health products for dogs, cats, and horses under the nutravet name; range of products to improve the health and life of pets under the Animal Pharmaceuticals name; dog treat offerings, such as jerky and baked biscuit, as well as nutritional supplements for skin and coat health, ear care, and liver support under the Riley's Organics name; and Rx Vitamins for Pets. The company distributes its products through veterinarians and pet stores, online, veterinary clinics and chains, pharmacy chains, as well as FDMC. Swedencare AB (publ) was incorporated in 1993 and is headquartered in Malmö, Sweden.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Swedencare AB reported revenue of kr 2.7B in FY2025 versus kr 770M in FY2021, a compound +36.8%/yr. Reported net income was kr 55.5M in FY2025, compounding +0.4%/yr from FY2021.

Growth Quality 90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
2.7B SEK
Latest YoY
+6.1%
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.
+13.8%
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.
+62.2%
Avg. growth/yr (12Y) 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.
+51.6%
Revenue +36.8%/yr
FY21 kr 770M
FY22 kr 1.8B
FY23 kr 2.3B
FY24 kr 2.5B
FY25 kr 2.7B
Net income +0.4%/yr
FY21 kr 54.6M
FY22 kr 94.5M
FY23 kr 58.6M
FY24 kr 98.9M
FY25 kr 55.5M
Character of growth · EPS growth decomposed (2014-2025) +18.0 % p.a.
Revenue per share +45.2 pp

of which total revenue +57.9 pp · buybacks/dilution −12.7 pp

EBIT margin −12.7 pp
Tax rate −1.7 pp
Residual (interest, one-offs) −12.8 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

SECARE screens 25% 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). "Swedencare AB Fair Value". https://www.fairvalue-calculator.com/stock/SECARE

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 55 · Above median
Fair Value upside −25% · Below median
Return on equity (TTM) 1% · Below median
Return on assets 1% · Below median
Net margin (TTM) 2% · Below median
Operating margin (TTM) 8% · Above median
Revenue growth 1% · Below median
Dividend yield (TTM) 1.1% · Below median
Debt / equity 0.26× · Higher than median

Valuation Multiples vs Packaged Foods median · lower = cheaper

P/E (TTM) 81.5× · Pricier than 75% of peers
P/B 0.61× · Cheaper than 75% of peers
P/S (TTM) 1.50× · Pricier than median
P/FCF 1.5× · Cheaper than median
EV/EBITDA 12.1× · 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 0 · sector 28
FUTURE 7 · sector 20
PAST 3 · sector 27
HEALTH 87 · sector 96
DIVIDEND 22 · 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 14, 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 Swedencare 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 Swedencare AB (SECARE) overvalued or undervalued?
As of Jul 14, 2026, our model estimates a fair value of kr 16.13 versus a price of kr 21.45, about −25% (overvalued).
What is the fair value of SECARE?
Our model-based fair value for Swedencare AB is kr 16.13 (as of Jul 14, 2026), built from audited fundamentals. The current price is kr 21.45.
What is the quality score of SECARE?
Swedencare AB has a Quality Score of 55/100. 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 Swedencare AB (SECARE)?
Swedencare AB reported trailing-twelve-month revenue of about 2.7B SEK (latest available figure, as of Jul 14, 2026).
What is the net profit margin of SECARE?
The net profit margin of Swedencare AB is about 1.8%, meaning it keeps roughly 1.8% of revenue as net income. Based on the latest reported figures.
Does Swedencare AB pay a dividend?
Swedencare AB currently shows a dividend yield of about 1.03% relative to its recent price (as of Jul 14, 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 Swedencare 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.