Tele2 AB (publ) (TEL2-B) fair value: what the stock is really worth
As of Oct 15, 2026: fair value of Tele2 AB (publ) SEK 114, price SEK 158, upside -28.1%, quality 69 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Oct 13, 2026.
How to read this chart
60‑month range kr 63.24 – kr 192.10 · fair‑value band kr 85.20 – kr 150.67 · the kr 157.95 price screens above the kr 113.59 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Oct 13, 2026.
Follow Tele2 AB (publ) in your weekly email
Every Wednesday you see whether Tele2 AB (publ) 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.
Tele2 AB (publ) provides fixed and mobile connectivity and entertainment services in Sweden, Lithuania, Latvia, and Estonia.
Show moreShow less
The company offers handset related data services, linear and streaming services, mobile telephony and data, fixed broadband and telephony, switch and contact center, cloud services, IT services, network services, workplace, video and collaboration, united communications, and security services.
It also provides data network services, including dark fiber, dedicated wavelength, ethernet and IP VPN, and internet services; and unified communications comprising service provider, mobile virtual network operator, and carrier SIP-interconnect services.
In addition, the company offers single and dual IMSI solutions for consumer and IoT applications; on-demand roaming services, such as subscription management, data plan management, real time charging, eSIM delivery, SIM management, and set up services; routing and termination solutions for international voice traffic; application-2-person messaging services; and value-added services comprising shortcodes and long numbers for businesses to have 2-way communication with their customers.
Tele2 AB (publ) was formerly known as NetCom AB and changed its name to Tele2 AB (publ) in February 2001. The company was incorporated in 1990 and is headquartered in Kista, Sweden.
Stock analysis
Tele2 AB (publ) (TEL2-B) currently trades at kr 157.95, while our model-based Fair Value estimate is kr 113.59, 28.1% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of kr 128.39 per share, and 3 of the 23 models we run sit above the kr 157.95 price.
Bear case: the Asset-Based group reads lowest at kr 21.73, and 20 of the 23 models stay below the price. Data coverage for this calculation is medium.
Scenario range: kr 85.20 (bear) to kr 150.67 (bull), the price of kr 157.95 sits above 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 69/100 (solid quality), in the Communication Services sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Tele2 AB (publ) reported revenue of 29.9B SEK in FY2025 versus 26.8B SEK in FY2021, a compound +2.8%/yr. Reported net income was 4.6B SEK in FY2025, compounding +1.6%/yr from FY2021.
Key figures
Market cap 110B SEK (≈ $11.1B) · P/E ratio 10.8 · P/S ratio 1.65 · EPS (TTM) kr 14.48 · Dividend yield 6.6% · Net margin 15.3% · Return on equity 47.6% · Return on assets (EBIT) 8.8%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 76 out of 100 (medium confidence).
What moves the price
Analysts expect earnings well below the last reported figure (earnings in transition, for example expiring patents or contracts); a fair value that looks fair on trailing earnings may then be too optimistic.
The share trades about 18% below its 52-week high and 13% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at 27% fair-value upside, at −28%, TEL2-B screens richer than that median.
Fair Value models
Bearkr 85.20Fair Value kr 113.59Bullkr 150.67
Price kr 157.95 · Upside -28.1%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (kr 3.15 per share) are deliberately not added.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.
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.73/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+1.0%
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.
+2.1%
Revenue growth 5 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.
+2.4%
Start year 2020 (pandemic). Over 10 years: +1.1% a year
Revenue growth 11 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.
+1.3%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
+7.8%
Earnings growth per share plus dividend.
Earnings per share, growth per year+1.2%
Dividend (yield on the price)6.6%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.1.2% vs 1.8%, steady
Profit margin 2020 to 2025 ⓘ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.28% → 22%
Pace: the 5-year rate starts in 2020 (pandemic)
⚠ Revenue per share shrinking 2.7%/yr over ~10Y (margins intact) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
Growth Forecast
Price in line with expectations
The price assumes about as much growth as the company has delivered so far and about what analysts expect.
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).
+2.3%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+2.0%
Yearly sales growth analysts expect, extended to five years.
After inflation (Sweden: IMF forecast 2.0% a year to 2030, 2.9% from 2016 to 2025) that is about +0.3% a year for the price and +0.0% for the forecasts.
AI conclusion: Moderate scale and cash flow in Swedish telecom form the main strength, while limited differentiation signals and sparse governance data represent the key weakness.
Main risk: The absence of Danish operations risks sidelining Tele2 in Nordic telecom consolidation waves, impacting its overall scale and market position.
Tele2 lacks operations in Denmark while analysts flag a coming wave of Nordic telecom consolidation. Our models see the stock as overvalued as this geographic gap could sideline it in any deals. Will its existing scale and commercial push close the distance or widen the relative disadvantage?
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.Telecom Services · 237 stocks
Beats the industry median on 7/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score69 · Top 25%
Fair Value upside−28.1% · Bottom 25%
Profitability
Return on equity (12 months)47.6% · Top 25%
Return on assets7.3% · Top 25%
Net margin (12 months)33.6% · Top 25%
Operating margin (12 months)24.3% · Top 25%
Growth and dividend
Revenue growth1.9% · Below median
Dividend yield (12 months)6.6% · Top 25%
Balance sheet
Debt / equity0.90× · Above median
Valuation Multiplesvs Telecom Services median · lower = cheaper
P/E (12 months)10.8× · Cheaper than median
P/B4.95× · book value is mostly goodwill ⓘGoodwill and other intangible assets are larger than the equity. The book value mainly reflects prices paid for past acquisitions, so we do not rank this P/B against the peer group.
P/S (12 months)3.66× · Priciest 25%
Price / free cash flow14.5× · Pricier than median
EV/EBITDA10.8× · Pricier than median
PEG4.11× · Priciest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 47
FUTURE (revenue growth)10· sector 19
PAST (return on equity)100· sector 34
HEALTH (low debt)55· sector 83
DIVIDEND (yield)100· sector 73
VALUE 0: the price sits above our fair-value range.
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). "Tele2 AB (publ) Fair Value". https://www.fairvalue-calculator.com/stock/TEL2-B
Frequently asked questions
Is Tele2 AB (publ) (TEL2-B) overvalued or undervalued?
As of Oct 13, 2026, our model estimates a fair value of kr 113.59 versus a price of kr 157.95, about −28% upside (overvalued).
What is the fair value of TEL2-B?
Our model-based fair value for Tele2 AB (publ) is kr 113.59 (as of Oct 13, 2026), built from audited fundamentals. The current price: kr 157.95.
What is the quality score of TEL2-B?
Tele2 AB (publ) has a Quality Score of 69/100. 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 Tele2 AB (publ) (TEL2-B)?
Our model-based price target is the fair value of kr 113.59 (as of Oct 13, 2026) from 23 valuation models. Cautious scenario kr 85.20, optimistic scenario kr 150.67. It is a calculation from audited fundamentals, not an analyst target.
What is the Tele2 AB (publ) stock forecast for 2026?
Our models put fair value at kr 113.59, about −28% upside versus a price of kr 157.95 (overvalued). Cautious scenario kr 85.20, optimistic scenario kr 150.67. The calculation is refreshed regularly with new filings.
What is the revenue of Tele2 AB (publ) (TEL2-B)?
Tele2 AB (publ) reported trailing-twelve-month revenue of about 30.1B SEK (latest available figure, as of Oct 13, 2026).
Does Tele2 AB (publ) pay a dividend?
Tele2 AB (publ) currently shows a dividend yield of about 6.65% relative to its recent price (as of Oct 13, 2026).
What growth is priced into Tele2 AB (publ) (TEL2-B)?
For today's price to be fair in a discounted-cash-flow model, Tele2 AB (publ) would have to grow free cash flow by +2.3 % per year for five years (discount rate 7.9 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +2.4 % per year. As of Oct 13, 2026.
What discount rate (WACC) does the fair value of TEL2-B use?
Our models discount Tele2 AB (publ) at 7.9 %: a base by market capitalisation (large), damped by beta 0.32, 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 Tele2 AB (publ) that is +2.3 % per year a year over ten years, using the same discount rate (7.9 %) and the same formula as our fair value.
How much growth has Tele2 AB (publ) (TEL2-B) delivered so far?
Over the past 5 years revenue at Tele2 AB (publ) grew +2.4 % a year. The price currently implies +2.3 % 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 Tele2 AB (publ) (TEL2-B) growing?
The median revenue growth in the sector is +3.4 % a year. That is the yardstick for the growth priced into Tele2 AB (publ) (+2.3 % 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 Tele2 AB (publ) (TEL2-B)?
The free-cash-flow yield on the price is 6.91 %: that much free cash flow Tele2 AB (publ) produces per unit of market value. When it exceeds the discount rate of our models (7.9 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Tele2 AB (publ) (TEL2-B)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Tele2 AB (publ) it is kr 113.59 per share (as of Oct 13, 2026), against a price of kr 157.95. It is the blended result of 23 valuation models (cash flow, earnings, asset, dividend).
Is Tele2 AB (publ) stock overvalued or undervalued in 2026?
As of Oct 13, 2026, TEL2-B trades above its calculated fair value: price kr 157.95, fair value kr 113.59, a gap of about −28% (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 TEL2-B?
No. The price is what the market pays today (kr 157.95); the fair value is what the company's own numbers justify (kr 113.59). For Tele2 AB (publ) the two are kr 44.36 per share apart. That gap is exactly why we show both numbers side by side.
How much is Tele2 AB (publ) worth?
The market values Tele2 AB (publ) at about 110B SEK (market capitalisation, as of Oct 13, 2026). Per share that is kr 157.95; our models calculate a fair value of kr 113.59 per share.
What do the bullish and bearish scenarios say about TEL2-B?
Our models span a range for Tele2 AB (publ): cautious scenario kr 85.20, base kr 113.59, optimistic kr 150.67 per share (as of Oct 13, 2026, price kr 157.95). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of TEL2-B?
Tele2 AB (publ) trades at a price-to-earnings ratio of 10.8 (as of Oct 13, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of kr 113.59 is built from several models across several years. Other multiples: PEG 4.1, P/B 5.0, P/S 3.7, EV/EBITDA 10.8.
What is the PEG ratio of TEL2-B?
The PEG ratio of Tele2 AB (publ) is 4.11 (P/E divided by earnings growth, as of Oct 13, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of Tele2 AB (publ) (TEL2-B)?
Balance-sheet figures for Tele2 AB (publ) (as of Oct 13, 2026): return on equity 47.6%, debt of 0.90 per unit of equity. They feed the Quality Score of 69/100, which measures business quality independently of the share price.
How far is TEL2-B from its 52-week high?
Tele2 AB (publ) trades at kr 157.95, about 18% below its 52-week high of kr 192.10 and 13% above the low of kr 140.39 (as of Oct 15, 2026). Distance from the high says nothing about value: that is what the fair value of kr 113.59 is for.
Which stocks are comparable to Tele2 AB (publ)?
From the same area (Communication Services) we also value China Mobile Limited, Verizon Communications Inc, T-Mobile US, Inc, AT&T 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 Tele2 AB (publ) stock attractive at the current price?
The data as of Oct 13, 2026: price kr 157.95, calculated fair value kr 113.59 (−28%), Quality Score 69/100, from 23 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 TEL2-B calculated?
We run Tele2 AB (publ) through 23 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 113.59, 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. Tele2 AB (publ) 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 Tele2 AB (publ) (TEL2-B)?
The closing price on Oct 15, 2026 was kr 157.95. Our model-based fair value is kr 113.59, about −28% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Tele2 AB (publ) right now?
The price sits above even our optimistic bull case (kr 150.67). The favourable scenario is already priced in. Solid but not exceptional quality (69/100) and above fair value, neither a clear bargain nor a standout compounder.
Where does the earnings growth of Tele2 AB (publ) (TEL2-B) come from?
Earnings per share at Tele2 AB (publ) grew +0.6 % a year from 2014 to 2025. Broken into its drivers: revenue per share −2.9 %, EBIT margin +6.4 %, tax rate +0.6 %, residual (interest, one-offs) −3.2 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Tele2 AB (publ)
How large is the market capitalisation of Tele2 AB (publ) (TEL2-B)?
The market capitalisation of Tele2 AB (publ) is 110B SEK (≈ $11.1B). 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 Tele2 AB (publ) (TEL2-B)?
The price-to-sales ratio of Tele2 AB (publ) is 1.65 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Tele2 AB (publ) (TEL2-B)?
Earnings per share at Tele2 AB (publ) are kr 14.48 (price ÷ EPS = P/E 10.8). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Tele2 AB (publ) (TEL2-B)?
The dividend yield of Tele2 AB (publ) is 6.6% (payout 72.5%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Tele2 AB (publ) (TEL2-B)?
The net margin of Tele2 AB (publ) is 15.3% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Tele2 AB (publ) (TEL2-B)?
The return on equity (ROE) of Tele2 AB (publ) is 47.6% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Tele2 AB (publ) (TEL2-B)?
On an EBIT basis the return on assets of Tele2 AB (publ) is 8.8% (avg 5y). 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 Tele2 AB (publ) (TEL2-B)?
The operating margin of Tele2 AB (publ) is 24.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Tele2 AB (publ) (TEL2-B)?
Revenue at Tele2 AB (publ) is growing +1.9% versus a year earlier (3y avg +2.1%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Tele2 AB (publ) (TEL2-B)?
Earnings per share at Tele2 AB (publ) are growing +1.2% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Tele2 AB (publ) (TEL2-B) carry?
The net debt of Tele2 AB (publ) is 28.9B SEK (fiscal year 2025, ≈ 3.8 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 Tele2 AB (publ) in the live analysis
One click puts Tele2 AB (publ) on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener.
Some data
Oct 13, 2026