EN DE

Swvl Holdings (SWVL) Fair Value & Analysis

Industrials · US · Market cap $14.9M

SH Swvl Holdings logo Swvl Holdings SWVL · US
Price$1.37
Fair Value$1.90
Upside+39.0%
Quality47/100
Watch Swvl Holdings for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 5.4% net margin
negative free cash flow
Mixed vs. peers (5/10)
Narrow moat 39/100
Evidence: Medium Range $1.43 – $2.38 Share as image

Fair value as of: Jul 18, 2026

From 10 valuation models · updated 23 days ago

Share price −2.8% over the past month.

Below-average quality, screening 39% undervalued on our models.

What matters now

  • The price is below even our cautious bear case ($1.43). The market is more pessimistic than our downside scenario.
  • Solid quality (47/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$252.25 $0.7000 Fair Value $1.90 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 18, 2026.

How to read this chart

60‑month range $0.7000 – $252.25 · fair‑value band $1.43 – $2.38 · the $1.37 price screens below the $1.90 fair value. Dashed = 300-day average. As of Jul 18, 2026.

Full chart & analysis →

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

Analysis

Swvl Holdings (SWVL) currently trades at $1.37, while our model-based Fair Value estimate is $1.90, implying the stock looks roughly 39.0% undervalued today. The Quality Score stands at 47/100 (below-average quality), in the Industrials sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: medium), always confirm before acting.

Over the trailing twelve months, Swvl Holdings generated revenue of $24.2M at a net margin of 5.4%. Revenue grew 26.3% year over year. It earns a return on equity of 116.4%. The balance sheet holds a net cash position of $2.5M. Fundamentals as of Jul 18, 2026

Our scenario range runs from $1.43 (bear case) to $2.38 (bull case); at $1.37, the current price sits below 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 72% below its 52-week high and 4% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -28% fair-value upside, at 39%, SWVL 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
Residual Income $0.6800 $0.9000 $2.88 76
Growth-Adj P/E $2.39 $3.41 $4.44 68
P/E Multiple $1.98 $2.63 $3.29 63
All 10 models by family
DCF Models
Owner Earnings $1.69 $2.84 $4.79 31
Earnings-Based
Graham-Dodd $0.9000 $6.00 $8.41 54
Lynch FV $1.76 $2.51 $3.26 50
PEG = 1.0 $1.76 $2.51 $3.26 46
Multiples
P/E Multiple $1.98 $2.63 $3.29 63
P/S Multiple $1.68 $2.24 $2.80 58
P/B Multiple $1.34 $1.78 $2.23 55
Asset-Based
NCAV (Graham) $0.3000 $0.4000 $0.5900 50
Economic Profit
Residual Income $0.6800 $0.9000 $2.88 76
Growth Earnings
Growth-Adj P/E $2.39 $3.41 $4.44 68

Widest divergence: Growth Earnings ($3.41) versus Asset-Based ($0.4000). Highest evidence: Residual Income (76).

Notify me when SWVL reaches fair value

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

Key figures & financial health

Revenue (TTM) $24.2M
Revenue growth (YoY) +26.3%
Net margin 5.4%
Return on equity 116%
Free cash flow −$2.8M FY2025
P/E ratio 12.5
More key figures
Operating margin -2.0%
EPS (TTM) $0.1200
Net cash $2.5M FY2025

Figures from reported company fundamentals · as of Jul 18, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 47/100

Of which business quality 45 · Market factors (momentum, volatility) 11

Profitability 58
Margins and returns on capital today
Quality Growth 84
Are margins and returns improving?
Cashflow 0
Earnings quality: real cash, not paper profit
Fin. Strength 51
Balance sheet, leverage, solvency risk
Investment 99
Disciplined investing over empire-building
Low Volatility 27
Calm price path (market factor)
Momentum 7
Price trend over the last 3–12 months (market factor)
52W Momentum 1
Distance to the 52-week high (market factor)
Net Issuance 0
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

Swvl Holdings Corp., a technology-driven disruptive mobility company, provides mass transit solutions in Egypt, the Kingdom of Saudi Arabia, the United Arab Emirates, the United Kingdom, and Kuwait.

Full company description

Swvl Holdings Corp., a technology-driven disruptive mobility company, provides mass transit solutions in Egypt, the Kingdom of Saudi Arabia, the United Arab Emirates, the United Kingdom, and Kuwait. The company offers B2C product that provides riders with a network of minibuses and other vehicles operating on fixed and semi-fixed routes throughout and between the cities it serves. It also provides Swvl business which enables corporate customers, as well as schools and municipalities to use technology and platform to optimize the commute and travel programs it operates for its employees. The company was formerly known as Pivotal Holdings Corp. and changed its name to Swvl Holdings Corp. in April 2022. Swvl Holdings Corp. was founded in 2017 and is headquartered in Dubai, the United Arab Emirates.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Swvl Holdings reported revenue of $24.2M in FY2025 versus $25.6M in FY2021, a compound −1.4%/yr. Reported net income was $1.3M in FY2025.

Growth Quality 46/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
$24.2M
Latest YoY
+40.5%
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.
−17.5%
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.
+6.9%
Avg. growth/yr (6Y) 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.
+11.8%
Revenue −1.4%/yr
FY21 $25.6M
FY22 $43.0M
FY23 $22.9M
FY24 $17.2M
FY25 $24.2M
Net income
FY21 −$141M
FY22 −$116M
FY23 $3.1M
FY24 −$10.3M
FY25 $1.3M

Watch SWVL: get an alert when its fair value changes →

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). "Swvl Holdings Fair Value". https://www.fairvalue-calculator.com/stock/SWVL

Peer Group

Railroads · 111 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 47 · Below median
Fair Value upside +39% · Top 25%
Return on equity (TTM) 116% · Top 25%
Return on assets -2% · Bottom 25%
Net margin (TTM) 5% · Below median
Operating margin (TTM) -2% · Bottom 25%
Revenue growth 26% · Top 25%

Valuation Multiples vs Railroads median · lower = cheaper

P/E (TTM) 12.5× · Cheaper than median
P/B 2.53× · Pricier than 75% of peers
P/S (TTM) 0.62× · Cheaper 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 85 · sector 28
FUTURE 100 · sector 20
PAST 100 · sector 31
HEALTH 0 · sector 88
DIVIDEND 0 · sector 41

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 Railroads stocks, each showing price versus our Fair Value estimate (as of Jul 18, 2026).

Stock Price Fair Value vs Fair Value
Union Pacific Corporation UNP $301.75 $144.60 -52%
CSX Corporation CSX $49.41 $12.85 -74%
Canadian Pacific Kansas City Limited CP $92.91 $35.00 -62%
Canadian National Railway Company CNI $128.22 $92.63 -28%
Norfolk Southern Corporation NSC $327.47 $117.90 -64%
Westinghouse Air Brake Technologies Corporation WAB $259.71 $144.80 -44%
Beijing-Shanghai High-Speed Railway Co 601816 ¥4.82 ¥5.65 +17%
CRRC Corporation 601766 ¥5.65 ¥9.53 +69%
Daqin Railway Co 601006 ¥4.85 ¥6.24 +29%
Hyundai Rotem Company 064350 167,700 KRW 125,182 KRW -25%

Compare Swvl Holdings 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 Swvl Holdings (SWVL) overvalued or undervalued?
As of Jul 18, 2026, our model estimates a fair value of $1.90 versus a price of $1.37, about +39% (undervalued).
What is the fair value of SWVL?
Our model-based fair value for Swvl Holdings is $1.90 (as of Jul 18, 2026), built from audited fundamentals. The current price is $1.37.
What is the quality score of SWVL?
Swvl Holdings has a Quality Score of 47/100. 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 Swvl Holdings (SWVL)?
Swvl Holdings reported trailing-twelve-month revenue of about $24.2M (latest available figure, as of Jul 18, 2026).
What is the net profit margin of SWVL?
The net profit margin of Swvl Holdings is about 5.4%, meaning it keeps roughly 5.4% 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 Swvl Holdings 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.