EN DE

Thinc Collective AB (THINC) Fair Value & Analysis

Communication Services · SE · Market cap 34.1M SEK

TC Thinc Collective AB THINC · ST
Pricekr 1.95
Fair Valuekr 1.41
Upside-27.7%
Quality43/100
Watch Thinc Collective AB for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 0.1% net margin
Low debt · negative free cash flow
7.50% dividend yield
Mixed vs. peers (7/12)
Narrow moat 24/100
Evidence: Medium Range kr 1.16 – kr 1.92 Share as image

Fair value as of: Jul 14, 2026

From 14 valuation models · updated 27 days ago

Share price −8.9% over the past month.

Below-average quality, and screening another 28% overvalued on our models.

What matters now

  • Weak quality (43/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • Our model range runs from kr 1.16 (bear) to kr 1.92 (bull), base kr 1.41. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 43/100 (below-average quality) with medium evidence: read the verdict with care.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

kr 14.58 kr 1.36 Fair Value kr 1.41 Mar 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 1.36 – kr 14.58 · fair‑value band kr 1.16 – kr 1.92 · the kr 1.95 price screens above the kr 1.41 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

Thinc Collective AB (THINC) currently trades at kr 1.95, while our model-based Fair Value estimate is kr 1.41, implying the stock looks roughly 27.7% overvalued today. The Quality Score stands at 43/100 (below-average quality), in the Communication Services 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: medium).

Over the trailing twelve months, Thinc Collective AB generated revenue of 307M SEK at a net margin of 0.1%. Revenue grew 2.9% year over year. It earns a return on equity of 4.9%. Net debt stands at 9.7M SEK. Fundamentals as of Jul 14, 2026

Our scenario range runs from kr 1.16 (bear case) to kr 1.92 (bull case); at kr 1.95, 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 37% below its 52-week high and 30% above its 52-week low, currently below its 200-day average. For context, the median of 10 Communication Services peers we cover trades at -1% fair-value upside, at -28%, THINC 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
Residual Income kr 1.29 kr 1.22 kr 0.9300 76
ROIC Compounder kr 1.03 kr 1.14 kr 1.22 72
Growth-Adj P/E kr 0.8500 kr 1.22 kr 1.59 68
All 14 models by family
DCF Models
Owner Earnings kr 2.63 kr 3.31 kr 4.07 31
Earnings-Based
Graham-Dodd kr 0.4800 kr 1.02 kr 1.29 54
PEG = 1.0 kr 0.1500 kr 0.2200 kr 0.2900 46
EPV kr 1.03 kr 1.14 kr 1.22 59
Multiples
P/E Multiple kr 1.16 kr 1.55 kr 1.94 63
P/S Multiple kr 0.9000 kr 1.20 kr 1.50 58
P/B Multiple kr 0.9000 kr 1.20 kr 1.50 55
EV/EBIT kr 2.01 kr 2.62 kr 3.23 53
EV/EBITDA kr 5.15 kr 6.81 kr 8.48 54
EV/Revenue kr 1.56 kr 2.16 kr 2.76 43
Asset-Based
NCAV (Graham) kr 0.9700 kr 1.31 kr 1.95 50
Economic Profit
Residual Income kr 1.29 kr 1.22 kr 0.9300 76
ROIC Compounder kr 1.03 kr 1.14 kr 1.22 72
Growth Earnings
Growth-Adj P/E kr 0.8500 kr 1.22 kr 1.59 68

Widest divergence: DCF Models (kr 3.31) versus Earnings-Based (kr 1.02). Highest evidence: Residual Income (76).

Notify me when THINC reaches fair value

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

Key figures & financial health

Revenue (TTM) 307M SEK
Revenue growth (YoY) +2.2%
Net margin 0.1%
Return on equity 4.9%
Free cash flow −3.1M SEK FY2025
P/E ratio 14.3
More key figures
Operating margin -0.2%
EPS (TTM) kr 0.1400
Dividend yield 7.5%
EPS growth (YoY) -52.6%
Net debt 9.7M SEK FY2025

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

Quality Score breakdown

Overall quality 43/100

Of which business quality 41 · Market factors (momentum, volatility) 43

Profitability 43
Margins and returns on capital today
Quality Growth 40
Are margins and returns improving?
Cashflow 14
Earnings quality: real cash, not paper profit
Fin. Strength 30
Balance sheet, leverage, solvency risk
Investment 86
Disciplined investing over empire-building
Low Volatility 40
Calm price path (market factor)
Momentum 43
Price trend over the last 3–12 months (market factor)
52W Momentum 48
Distance to the 52-week high (market factor)
Net Issuance 64
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

Thinc Collective AB (publ) offers systems, communication, and structure services in Sweden and internationally. The company provides data, analysis, technology development, SaaS systems to communication, media, PR, and brand experience; brand development, brand activation, communication concepts, design, e-learning, film and sound production, 3D graphics; …

Full company description

Thinc Collective AB (publ) offers systems, communication, and structure services in Sweden and internationally. The company provides data, analysis, technology development, SaaS systems to communication, media, PR, and brand experience; brand development, brand activation, communication concepts, design, e-learning, film and sound production, 3D graphics; and consulting and buying, social media and content, tactical influence, activity plans, web production, and interaction design. It also offers system support within meetings and events; automated ad production services; and digital asset management systems, as well as operation and support services. The company was formerly known as Thinc Jetty Collective AB (publ). Thinc Collective AB (publ) was incorporated in 2011 and is based in Gothenburg, Sweden.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Thinc Collective AB reported revenue of kr 305M in FY2025 versus kr 152M in FY2021, a compound +19.1%/yr. Reported net income was kr 1.2M in FY2025, compounding +51.8%/yr from FY2021.

Growth Quality 14/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
305M SEK
Latest YoY
−6.5%
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.
−3.2%
Revenue +19.1%/yr
FY21 kr 152M
FY22 kr 336M
FY23 kr 299M
FY24 kr 327M
FY25 kr 305M
Net income +51.8%/yr
FY21 kr 226K
FY22 −kr 14.4M
FY23 kr 3.8M
FY24 −kr 2.0M
FY25 kr 1.2M

THINC screens 28% overvalued. Compare with AppLovin Corporation →

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). "Thinc Collective AB Fair Value". https://www.fairvalue-calculator.com/stock/THINC

Peer Group

Advertising Agencies · 200 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 43 · Below median
Fair Value upside −28% · Below median
Return on equity (TTM) 5% · Above median
Return on assets 1% · Below median
Net margin (TTM) 0% · Below median
Operating margin (TTM) -0% · Below median
Revenue growth 2% · Above median
Dividend yield (TTM) 7.5% · Top 25%
Debt / equity 0.04× · Lower than median

Valuation Multiples vs Advertising Agencies median · lower = cheaper

P/E (TTM) 14.3× · Cheaper than median
P/B 0.11× · Cheaper than 75% of peers
P/S (TTM) 0.01× · Cheaper than 75% of peers

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 18
FUTURE 11 · sector 9
PAST 20 · sector 8
HEALTH 98 · sector 98
DIVIDEND 100 · sector 66

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 Advertising Agencies stocks, each showing price versus our Fair Value estimate (as of Jul 14, 2026).

Stock Price Fair Value vs Fair Value
AppLovin Corporation APP $506.98 $181.37 -64%
Publicis Groupe S.A PUB €87.16 €146.36 +68%
Omnicom Group OMC $80.75 $99.84 +24%
Focus Media Information Technology Co 002027 ¥5.00 ¥4.08 -18%
The Trade Desk, Inc TTD $19.37 $20.76 +7%
BlueFocus Intelligent Communications Group 300058 ¥13.81 ¥1.50 -89%
JCDecaux SE DEC €21.28 €20.99 -1%
WPP plc WPP $18.13 $18.56 +2%
Easy Click Worldwide Network Technology Co 301171 ¥28.85 ¥5.62 -81%
Mobvista Inc 1860 HK$11.15 HK$6.43 -42%

Compare Thinc Collective AB with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Communication Services 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 Thinc Collective AB (THINC) overvalued or undervalued?
As of Jul 14, 2026, our model estimates a fair value of kr 1.41 versus a price of kr 1.95, about −28% (overvalued).
What is the fair value of THINC?
Our model-based fair value for Thinc Collective AB is kr 1.41 (as of Jul 14, 2026), built from audited fundamentals. The current price is kr 1.95.
What is the quality score of THINC?
Thinc Collective AB has a Quality Score of 43/100. 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 Thinc Collective AB (THINC)?
Thinc Collective AB reported trailing-twelve-month revenue of about 307M SEK (latest available figure, as of Jul 14, 2026).
What is the net profit margin of THINC?
The net profit margin of Thinc Collective AB is about 0.1%, meaning it keeps roughly 0.1% of revenue as net income. Based on the latest reported figures.
Does Thinc Collective AB pay a dividend?
Thinc Collective AB currently shows a dividend yield of about 7.50% 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 Thinc Collective 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.