Watch Solution International Nordics AB for free: we tell you when fair value or trend changes.
Data-driven stock valuation
Solution International Nordics AB (SIN) fair value: what the stock is really worth
As of Oct 16, 2026: fair value (intrinsic value) of Solution International Nordics AB stock SEK 1.57, price SEK 2.14, upside -26.6%, quality 38 out of 100. Rating: overvalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
- Fair value above price? No
- Good quality? No
- Add to watchlist
SI
Thin data
Oct 20, 2026
Solution International Nordics AB
SIN · STWeak valuationQuality is weak on top of the rich price.
Our calculation puts a fair price 27% below what the stock costs today.
Generates free cash flow
Mixed Growth (revenue 3y +548.6 %/yr in SEK)
Negative equity (buybacks among others)
Fair value kr 1.57 · Overvalued (−26.6%)
Quality 38/100
Loss-making · -4.9% net margin (TTM)
Trails peers (1/9)
Narrow moat 14/100 · thin data
Thin data
⚠ Thinly traded⚠ Small free float
Watch Solution International Nordics AB for free: we tell you when fair value or trend changes.
Watch for free
What runs behind every stock
26
valuation models
8 families, DCF to NCAV
37
quality factors
margins, balance sheet, cashflow, debt
6
AI factors
moat, what no ratio measures
2,000+
data points
verified, per stock, median
69 individual criteria per stock, every one traceable See the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Oct 20, 2026.
How to read this chart
60‑month range kr 0.5000 – kr 115.00 · fair‑value band kr 0.7900 – kr 2.82 · the kr 2.14 price screens above the kr 1.57 fair value. Dashed = 300-day average. As of Oct 20, 2026.
Follow Solution International Nordics in your weekly email
Every Wednesday you see whether Solution International Nordics 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.
Company profile
Solution International Nordics AB (publ) manufactures and supplies products for infants, children, and parents in Sweden.
Show moreShow less
The company offers feeding, toilet training, baby change, bath time, and fabric line products; back to school products; hydration and lunch on-the-go products; and outdoor living, picnic, and garden products. It also provides food, hygiene, and licensed products.
The company sells its products under the Tiny to Tots, Peppa Pig, Paw Patrol, Baby Shark, Tots to Tweens, Tryb, RESTORE, Bayside, and Nature & Bloom brands. Solution International Nordics AB (publ) was incorporated in 2004 is based in Stockholm, Sweden.
Stock analysis
Solution International Nordics AB (SIN) currently trades at kr 2.14, while our model-based Fair Value estimate is kr 1.57, 26.6% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of kr 1.57 per share, and 0 of the 4 models we run sit above the kr 2.14 price.
Bear case: the DCF Models group reads lowest at kr 0.6600, and 4 of the 4 models stay below the price. Data coverage for this calculation is low.
Scenario range: kr 0.7900 (bear) to kr 2.82 (bull), the price of kr 2.14 sits inside 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 38/100 (below-average quality), in the Consumer Defensive sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Solution International Nordics AB reported revenue of 123M SEK in FY2025 versus 449K SEK in FY2022, a compound +548.6%/yr. Reported net income was −5.9M SEK in FY2025.
Key figures
Market cap 104M SEK (≈ $10.5M) Micro · P/E ratio 30.7 · P/S ratio 0.85 · EPS (TTM) kr −0.1600 · Net margin −4.9% · Return on assets (EBIT) −8.8% · Operating margin 0.3% · Revenue (TTM) 123M SEK.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 14 out of 100 (low confidence).
What moves the price
The share trades about 63% below its 52-week high and 2% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Defensive peers we cover trades at −28% fair-value upside, at −27%, SIN screens cheaper than that median.
Fair Value models
Bear kr 0.7900
Fair Value kr 1.57
Bull kr 2.82
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.
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.
Best data coverage
FCF DCF
kr 0.8400
kr 1.34
kr 2.88
70
Growth DCF
kr 0.7900
kr 1.57
kr 2.82
70
5Y Revenue Exit
kr 0.2100
kr 0.2800
kr 0.4100
68
All 4 models by family
DCF Models
FCF DCF
kr 0.8400
kr 1.34
kr 2.88
70
5Y Revenue Exit
kr 0.2100
kr 0.2800
kr 0.4100
68
10Y Revenue Exit
kr 0.4000
kr 0.6600
kr 0.7200
64
Growth DCF
Growth DCF
kr 0.7900
kr 1.57
kr 2.82
70
Quality Score breakdown
Overall quality
38/100
It rates the business: profits, how they develop, real cash, balance sheet, investing and share count.
Profitability
36
How much profit the company makes from its sales and capital
Quality Growth
80
Are margins and returns getting better?
Cashflow
44
Do the profits arrive as real cash?
Financial strength
3
Debt, balance sheet and risk of trouble
Investment
50
Does it invest with discipline instead of growing at any price?
Low Volatility
0
How calm the share price moves, does not count
Momentum
11
Price trend of the last 3 to 12 months, does not count
Near the 52-week high
3
Distance to the 52-week high, does not count
New shares
40
Buys back shares or issues new ones?
Revenue & earnings trend
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.
62/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+4,813.7%
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.
+548.6%
’22
’23
’24
’25
Profit margin (trend) ⓘ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.
18.7% (2022) → −1.3% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Growth Forecast
A lot of optimism in the price
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).
more than +80 %
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
SIN screens overvalued: fair value 27% below the price. Compare with Colgate-Palmolive Company →
Compare Solution International Nordics AB 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.Household & Personal Products · 239 stocks
Beats the industry median on 1/9 measures
Overall it trails its industry peers.
Valuation Multiplesvs Household & Personal Products median · lower = cheaper
Context: sector, industry, market
- P/E, EV/EBITDA and margins by industry (reference tables)
- Undervalued stocks: Consumer Defensive
- Valuation of the Sweden market
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
Similar stocks
10 more Household & Personal Products stocks, each showing price versus our Fair Value estimate.
| Stock | Price | Fair Value | vs Fair Value | Compare |
|---|---|---|---|---|
| Puig Brands, S.A PUIG | €18.23 | €24.28 | +33% | vs SIN |
| Henkel AG HEN | €71.80 | €82.61 | +15% | vs SIN |
| Beiersdorf Aktiengesellschaft, BEI | €81.82 | €69.09 | −16% | vs SIN |
| Kimberly-Clark Corporation KMB | $105.41 | $83.77 | −21% | vs SIN |
| Kenvue Inc KVUE | $17.70 | $12.72 | −28% | vs SIN |
| Colgate-Palmolive Company CL | $88.27 | $56.16 | −36% | vs SIN |
| Marico Limited MARICO | ₹785.00 | ₹493.84 | −37% | vs SIN |
| Church & Dwight Co CHD | $104.09 | $65.04 | −38% | vs SIN |
| The Estée Lauder Companies Inc EL | $104.54 | $44.21 | −58% | vs SIN |
| Hindustan Unilever Limited HINDUNILVR | ₹1,894 | ₹775.25 | −59% | vs SIN |
Explore undervalued stocks
More undervalued Consumer Defensive stocks →
All undervalued stocks
TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks
Try a ready-made strategy
Pick a strategy and jump into the live analysis with that exact screen applied.
🥇 Backtested Best
🏆 Big Names
⭐ Top Rated
💎 Quality on Sale
🚀 Profitable Growth
🧊 Quality Compounders
💵 Dividend Stars
📈 Strong Momentum
📉 Fallen Angels
⚖️ Deeply Undervalued
🔍 Small-Cap Gems
🏰 Moat at a Fair Price
💼 Insider Buying
🎩 Buffett-Style Quality
📚 Peter Lynch GARP
🧮 Greenblatt Magic Formula
🛡️ Graham Defensive
Discover tools
Stock screenerFilter by region, size and sector
Compare toolTwo stocks side by side
Extrinsic Value Calculator…Calculator with industry benchmark
Peter Lynch Fair Value Formula &…Calculator with industry benchmark
Run the numbers yourself: free valuation calculators
Frequently asked questions
Is Solution International Nordics AB (SIN) overvalued or undervalued?
As of Oct 20, 2026, our model estimates a fair value of kr 1.57 versus a price of kr 2.14, about −27% upside (overvalued).
What is the fair value of SIN?
Our model-based fair value for Solution International Nordics AB is kr 1.57 (as of Oct 20, 2026), built from audited fundamentals. The current price: kr 2.14.
What is the quality score of SIN?
Solution International Nordics AB has a Quality Score of 38/100. 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 Solution International Nordics AB (SIN)?
Our model-based price target is the fair value of kr 1.57 (as of Oct 20, 2026) from 4 valuation models. Cautious scenario kr 0.7900, optimistic scenario kr 2.82. It is a calculation from audited fundamentals, not an analyst target.
What is the Solution International Nordics AB stock forecast for 2026?
Our models put fair value at kr 1.57, about −27% upside versus a price of kr 2.14 (overvalued). Cautious scenario kr 0.7900, optimistic scenario kr 2.82. The calculation is refreshed regularly with new filings.
What is the revenue of Solution International Nordics AB (SIN)?
Solution International Nordics AB reported trailing-twelve-month revenue of about 123M SEK (latest available figure, as of Oct 20, 2026).
What growth is priced into Solution International Nordics AB (SIN)?
For today's price to be fair in a discounted-cash-flow model, Solution International Nordics AB would have to grow free cash flow by more than 80 % per year for five years (discount rate 9.5 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 3 years revenue grew +548.6 % per year. As of Oct 20, 2026.
What discount rate (WACC) does the fair value of SIN use?
Our models discount Solution International Nordics AB at 9.5 %: a base by market capitalisation (nano), 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 Solution International Nordics AB that is more than 80 % per year a year over ten years, using the same discount rate (9.5 %) and the same formula as our fair value.
How much growth has Solution International Nordics AB (SIN) delivered so far?
Over the past 3 years revenue at Solution International Nordics AB grew +548.6 % a year. The price currently implies more than 80 % 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 Solution International Nordics AB (SIN) growing?
The median revenue growth in the sector is +0.4 % a year. That is the yardstick for the growth priced into Solution International Nordics AB (more than 80 % 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 Solution International Nordics AB (SIN)?
The free-cash-flow yield on the price is 0.15 %: that much free cash flow Solution International Nordics AB produces per unit of market value. When it exceeds the discount rate of our models (9.5 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Solution International Nordics AB (SIN)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Solution International Nordics AB it is kr 1.57 per share (as of Oct 20, 2026), against a price of kr 2.14. It is the blended result of 4 valuation models (cash flow, earnings, asset, dividend).
Is Solution International Nordics AB stock overvalued or undervalued in 2026?
As of Oct 20, 2026, SIN trades above its calculated fair value: price kr 2.14, fair value kr 1.57, a gap of about −27% (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 SIN?
No. The price is what the market pays today (kr 2.14); the fair value is what the company's own numbers justify (kr 1.57). For Solution International Nordics AB the two are kr 0.5700 per share apart. That gap is exactly why we show both numbers side by side.
How much is Solution International Nordics AB worth?
The market values Solution International Nordics AB at about 104M SEK (market capitalisation, as of Oct 20, 2026). Per share that is kr 2.14; our models calculate a fair value of kr 1.57 per share.
What do the bullish and bearish scenarios say about SIN?
Our models span a range for Solution International Nordics AB: cautious scenario kr 0.7900, base kr 1.57, optimistic kr 2.82 per share (as of Oct 20, 2026, price kr 2.14). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of SIN?
Solution International Nordics AB trades at a price-to-earnings ratio of 30.7 (as of Oct 20, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of kr 1.57 is built from several models across several years. Other multiples: P/S 0.8, EV/EBITDA 21.0.
How solid is the balance sheet of Solution International Nordics AB (SIN)?
Balance-sheet figures for Solution International Nordics AB (as of Oct 20, 2026): negative equity, so no return on equity and no debt-to-equity ratio. They feed the Quality Score of 38/100, which measures business quality independently of the share price.
How far is SIN from its 52-week high?
Solution International Nordics AB trades at kr 2.14, about 63% below its 52-week high of kr 5.80 and 2% above the low of kr 2.10 (as of Oct 16, 2026). Distance from the high says nothing about value: that is what the fair value of kr 1.57 is for.
Which stocks are comparable to Solution International Nordics AB?
From the same area (Consumer Defensive) we also value Colgate-Palmolive Company, Hindustan Unilever Limited, Kenvue Inc, The Estée Lauder Companies 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 Solution International Nordics AB stock attractive at the current price?
The data as of Oct 20, 2026: price kr 2.14, calculated fair value kr 1.57 (−27%), Quality Score 38/100, from 4 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 SIN calculated?
We run Solution International Nordics AB through 4 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 1.57, 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. Solution International Nordics AB 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 Solution International Nordics AB (SIN)?
The closing price on Oct 16, 2026 was kr 2.14. Our model-based fair value is kr 1.57, about −27% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Solution International Nordics AB right now?
Weak quality (38/100) and above fair value at the same time, the margin of safety is missing on both counts. The model range is unusually wide (kr 0.7900 to kr 2.82). The outcome hinges heavily on assumptions, so read the point estimate with caution. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Key figures of Solution International Nordics AB
How large is the market capitalisation of Solution International Nordics AB (SIN)?
The market capitalisation of Solution International Nordics AB is 104M SEK (≈ $10.5M). 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 Solution International Nordics AB (SIN)?
The price-to-sales ratio of Solution International Nordics AB is 0.85 (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 Solution International Nordics AB (SIN)?
Earnings per share at Solution International Nordics AB are kr −0.1600 (price ÷ EPS = P/E 30.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Solution International Nordics AB (SIN)?
The net margin of Solution International Nordics AB is −4.9% (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 EBIT return on assets of Solution International Nordics AB (SIN)?
On an EBIT basis the return on assets of Solution International Nordics AB is −8.8% (avg 4y). 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 Solution International Nordics AB (SIN)?
The operating margin of Solution International Nordics AB is 0.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How much net debt does Solution International Nordics AB (SIN) carry?
The net debt of Solution International Nordics AB is 6.0M SEK (fiscal year 2025, ≈ 41.7 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 Solution International Nordics AB in the live analysis
One click puts Solution International Nordics AB on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 28,000+ stock screener.
Watch for free →Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.