EN DE

SeaTwirl AB (STW) Fair Value & Analysis

Industrials · SE · Market cap 211M SEK

SA SeaTwirl AB STW · ST
Pricekr 33.95
Fair Valuekr 14.37
Upside-57.7%
Quality33/100
Watch SeaTwirl AB for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 0.0% net margin
High debt · generates free cash flow
Trails peers (2/10)
Narrow moat 12/100
Evidence: Low Range kr 14.37 – kr 14.38 Share as image

Fair value as of: Jul 17, 2026

From 3 valuation models · updated 24 days ago

Share price −8.5% over the past month.

Below-average quality, and screening another 58% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (kr 14.38). The favourable scenario is already priced in.
  • Weak quality (33/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
  • The models converge in a tight band (kr 14.37 to kr 14.38), unusually little disagreement for a valuation.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

kr 117.59 kr 5.74 Fair Value kr 14.37 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 17, 2026.

How to read this chart

60‑month range kr 5.74 – kr 117.59 · fair‑value band kr 14.37 – kr 14.38 · the kr 33.95 price screens above the kr 14.37 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 17, 2026.

Full chart & analysis →

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

Analysis

SeaTwirl AB (STW) currently trades at kr 33.95, while our model-based Fair Value estimate is kr 14.37, implying the stock looks roughly 57.7% overvalued today. The Quality Score stands at 33/100 (below-average quality), in the Industrials 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: low).

Trailing-twelve-month revenue stands at 3.7M SEK. Revenue declined 1.3% year over year. It earns a return on equity of -27.5%. The balance sheet holds a net cash position of 85.9M SEK. Fundamentals as of Jul 17, 2026

Our scenario range runs from kr 14.37 (bear case) to kr 14.38 (bull case); at kr 33.95, 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 54% below its 52-week high and 70% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at -48% fair-value upside, at -58%, STW 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 3.52 kr 16.16 kr 34.97 80
NCAV (Graham) kr 8.33 kr 11.16 kr 16.66 50
FCF DCF kr 2.21 kr 15.67 kr 37.33 38
All 3 models by family
DCF Models
FCF DCF kr 2.21 kr 15.67 kr 37.33 38
Asset-Based
NCAV (Graham) kr 8.33 kr 11.16 kr 16.66 50
Growth DCF
Growth DCF kr 3.52 kr 16.16 kr 34.97 80

Widest divergence: Growth DCF (kr 16.16) versus Asset-Based (kr 11.16). Highest evidence: Growth DCF (80).

Notify me when STW reaches fair value

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

Key figures & financial health

Revenue (TTM) 3.7M SEK
Revenue growth (YoY) -1.3%
Return on equity -27.5%
Free cash flow 42.9M SEK FY2025
Operating margin -535%
EPS (TTM) kr -5.09
More key figures
Net cash 85.9M SEK FY2025

Figures from reported company fundamentals · as of Jul 17, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 33/100

Of which business quality 40 · Market factors (momentum, volatility) 41

Profitability 0
Margins and returns on capital today
Quality Growth 6
Are margins and returns improving?
Cashflow 100
Earnings quality: real cash, not paper profit
Fin. Strength 46
Balance sheet, leverage, solvency risk
Investment 33
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 49
Price trend over the last 3–12 months (market factor)
52W Momentum 17
Distance to the 52-week high (market factor)
Net Issuance 40
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

SeaTwirl AB (publ), an energy technology company, develops and sells floating wind turbines. The company was founded in 2012 and is based in Gothenburg, Sweden.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

SeaTwirl AB reported revenue of kr 43.4K in FY2025 versus kr 585M in FY2021, a compound −90.7%/yr. Reported net income was −kr 30.7M in FY2025.

Growth Quality 17/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
43.4K SEK
Latest YoY
−99.3%
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.
−96.2%
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.
−84.2%
Avg. growth/yr (9Y) 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.
−56.8%
Revenue −90.7%/yr
FY21 kr 585M
FY22 kr 765M
FY23 kr 818M
FY24 kr 6.5M
FY25 kr 43.4K
Net income
FY21 −kr 11.0M
FY22 −kr 19.9M
FY23 −kr 37.2M
FY24 −kr 18.4M
FY25 −kr 30.7M

STW screens 58% overvalued. Compare with GE Vernova Inc →

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). "SeaTwirl AB Fair Value". https://www.fairvalue-calculator.com/stock/STW

Peer Group

Specialty Industrial Machinery · 806 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 33 · Bottom 25%
Fair Value upside −58% · Below median
Return on assets -9% · Bottom 25%
Net margin (TTM) 0% · Bottom 25%
Revenue growth -1% · Below median
Debt / equity 3.84× · Higher than 75% of peers

Valuation Multiples vs Specialty Industrial Machinery median · lower = cheaper

P/B 0.22× · Cheaper than 75% of peers
P/S (TTM) 5.94× · Pricier than 75% of peers
P/FCF 0.5× · Cheaper than 75% of peers

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 Industrial Machinery stocks, each showing price versus our Fair Value estimate (as of Jul 17, 2026).

Stock Price Fair Value vs Fair Value
GE Vernova Inc 1GEV €887.60 €186.93 -79%
1SIE 1SIE €273.20 €91.93 -66%
SMNS SMNS C$31.76 C$22.68 -29%
Eaton Corporation ETN $407.28 $171.92 -58%
Atlas Copco AB ATCOA kr 195.15 kr 112.59 -42%
Sandvik AB SAND kr 384.10 kr 193.01 -50%
Doosan Enerbility Co 034020 76,400 KRW 7,938 KRW -90%
Vestas Wind Systems A/S VWS kr 178.10 kr 124.54 -30%
Zhejiang Sanhua Intelligent Controls Co 002050 ¥43.20 ¥22.68 -48%
NARI Technology Co 600406 ¥22.19 ¥18.71 -16%

Compare SeaTwirl AB with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials 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 SeaTwirl AB (STW) overvalued or undervalued?
As of Jul 17, 2026, our model estimates a fair value of kr 14.37 versus a price of kr 33.95, about −58% (overvalued).
What is the fair value of STW?
Our model-based fair value for SeaTwirl AB is kr 14.37 (as of Jul 17, 2026), built from audited fundamentals. The current price is kr 33.95.
What is the quality score of STW?
SeaTwirl AB has a Quality Score of 33/100. 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 SeaTwirl AB (STW)?
SeaTwirl AB reported trailing-twelve-month revenue of about 3.7M SEK (latest available figure, as of Jul 17, 2026).
What is the net profit margin of STW?
The net profit margin of SeaTwirl AB is about 0.0%, meaning it keeps roughly 0.0% 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 SeaTwirl 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.