EN DE

TradeDoubler AB (TRAD) Fair Value & Analysis

Communication Services · SE · Market cap 382M SEK

TA TradeDoubler AB TRAD · ST
Pricekr 6.58
Fair Valuekr 3.03
Upside-53.9%
Quality47/100
Watch TradeDoubler AB for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Loss-making · -0.7% net margin
Low debt · generates free cash flow
Trails peers (3/12)
Narrow moat 17/100
Evidence: High Range kr 2.30 – kr 3.86 Share as image

Fair value as of: Jul 18, 2026

From 23 valuation models · updated 23 days ago

Share price +4.1% over the past month.

Below-average quality, and screening another 54% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (kr 3.86). The favourable scenario is already priced in.
  • Solid but not exceptional quality (47/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

kr 8.22 kr 3.30 Fair Value kr 3.03 Apr 2021 Jul 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 kr 3.30 – kr 8.22 · fair‑value band kr 2.30 – kr 3.86 · the kr 6.58 price screens above the kr 3.03 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 18, 2026.

Full chart & analysis →

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

Analysis

TradeDoubler AB (TRAD) currently trades at kr 6.58, while our model-based Fair Value estimate is kr 3.03, implying the stock looks roughly 53.9% overvalued today. The Quality Score stands at 47/100 (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: high).

Over the trailing twelve months, TradeDoubler AB generated revenue of 2.2B SEK at a net margin of -0.7%. Revenue grew 1.2% year over year. It earns a return on equity of -4.1%. Net debt stands at 10.2M SEK. Fundamentals as of Jul 18, 2026

Our scenario range runs from kr 2.30 (bear case) to kr 3.86 (bull case); at kr 6.58, 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 21% below its 52-week high and 23% 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 -54%, TRAD 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 19.77 kr 25.50 kr 32.31 80
Residual Income kr 3.93 kr 3.50 kr 2.20 76
Rev-Margin DCF kr 13.58 kr 18.10 kr 23.08 74
All 23 models by family
DCF Models
FCF DCF kr 19.48 kr 25.81 kr 33.68 38
Owner Earnings kr 9.57 kr 12.38 kr 15.87 31
5Y Revenue Exit kr 13.58 kr 17.77 kr 22.75 39
5Y EBITDA Exit kr 17.36 kr 24.50 kr 32.39 41
5Y P/E Exit kr 9.20 kr 9.95 kr 10.57 38
10Y Revenue Exit kr 15.73 kr 19.74 kr 24.43 36
10Y EBITDA Exit kr 18.09 kr 23.90 kr 30.86 37
10Y P/E Exit kr 13.42 kr 14.90 kr 16.30 35
Earnings-Based
Graham-Dodd kr 0.1200 kr 0.2800 kr 0.3600 54
PEG = 1.0 kr 0.0500 kr 0.0700 kr 0.0900 46
EPV kr 7.99 kr 8.85 kr 9.56 59
Multiples
P/E Multiple kr 0.2800 kr 0.3700 kr 0.4700 63
P/S Multiple kr 0.2200 kr 0.2900 kr 0.3600 58
P/B Multiple kr 0.2200 kr 0.2900 kr 0.3600 55
EV/EBIT kr 12.57 kr 16.20 kr 19.83 53
EV/EBITDA kr 17.90 kr 23.31 kr 28.72 54
EV/Revenue kr 9.94 kr 13.48 kr 17.02 43
Asset-Based
NCAV (Graham) kr 3.14 kr 4.20 kr 6.27 50
Growth DCF
Growth DCF kr 19.77 kr 25.50 kr 32.31 80
Rev-Margin DCF kr 13.58 kr 18.10 kr 23.08 74
Economic Profit
Residual Income kr 3.93 kr 3.50 kr 2.20 76
ROIC Compounder kr 8.17 kr 9.37 kr 10.62 72
Growth Earnings
Growth-Adj P/E kr 0.2100 kr 0.3000 kr 0.3900 68

Widest divergence: Growth DCF (kr 18.10) versus Earnings-Based (kr 0.2800). Highest evidence: Growth DCF (80).

Notify me when TRAD reaches fair value

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

Key figures & financial health

Revenue (TTM) 2.2B SEK
Revenue growth (YoY) +1.2%
Net margin -0.7%
Return on equity -4.1%
Free cash flow 121M SEK FY2025
Operating margin 0.1%
More key figures
EPS (TTM) kr -0.2600
EPS growth (YoY) +303%
Net debt 10.2M SEK 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 51 · Market factors (momentum, volatility) 45

Profitability 45
Margins and returns on capital today
Quality Growth 63
Are margins and returns improving?
Cashflow 66
Earnings quality: real cash, not paper profit
Fin. Strength 52
Balance sheet, leverage, solvency risk
Investment 81
Disciplined investing over empire-building
Low Volatility 67
Calm price path (market factor)
Momentum 34
Price trend over the last 3–12 months (market factor)
52W Momentum 39
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

TradeDoubler AB (publ), together with its subsidiaries, provides performance marketing and technology solutions for publishers and advertisers in Europe. The company offers affiliate marketing network solutions; white-label partner management platform to manage and run affiliate networks; campaign management solutions; and business intelligence solutions.

Full company description

TradeDoubler AB (publ), together with its subsidiaries, provides performance marketing and technology solutions for publishers and advertisers in Europe. The company offers affiliate marketing network solutions; white-label partner management platform to manage and run affiliate networks; campaign management solutions; and business intelligence solutions. It also provides influencer marketing; mobile marketing to engage customers via mobile devices; app marketing; lead generation campaigns; partner marketing; and e-mail marketing solutions. In addition, the company offers C2C display advertising that promotes products and services to customers through e-commerce marketplaces and social media; CTV marketing that targets audiences via internet-connected TVs, smart TVs, and streaming services; and Metapic, an influencer network platform. It serves ecommerce companies, brands, agencies, and digital platforms. The company also operates in Germany, Switzerland, France, the Netherlands, Sweden, Norway, Denmark, Finland, Poland, Italy, Brazil, Spain, the United Kingdom, and Ireland. The company was incorporated in 1999 and is headquartered in Stockholm, Sweden. Tradedoubler AB (publ) is a subsidiary of Reworld Media Société Anonyme.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

TradeDoubler AB reported revenue of kr 2.2B in FY2025 versus kr 1.4B in FY2021, a compound +11.8%/yr. Reported net income was kr 1.0M in FY2025, compounding −54.6%/yr from FY2021.

Growth Quality 82/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
2.2B SEK
Latest YoY
+5.0%
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.
+10.6%
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.
+12.4%
Avg. growth/yr (23Y) 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.
+12.9%
Revenue +11.8%/yr
FY21 kr 1.4B
FY22 kr 1.6B
FY23 kr 2.0B
FY24 kr 2.1B
FY25 kr 2.2B
Net income −54.6%/yr
FY21 kr 23.9M
FY22 kr 24.3M
FY23 kr 25.3M
FY24 −kr 3.2M
FY25 kr 1.0M

TRAD screens 54% 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). "TradeDoubler AB Fair Value". https://www.fairvalue-calculator.com/stock/TRAD

Peer Group

Advertising Agencies · 199 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 −54% · Bottom 25%
Return on assets -0% · Below median
Net margin (TTM) -1% · Below median
Operating margin (TTM) 0% · Below median
Revenue growth 1% · Below median
Debt / equity 0.06× · Higher than median

Valuation Multiples vs Advertising Agencies median · lower = cheaper

P/B 0.11× · Cheaper than 75% of peers
P/S (TTM) 0.02× · Cheaper than 75% of peers
P/FCF 0.3× · Cheaper than 75% of peers
PEG 1.87× · Pricier 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 0 · sector 19
FUTURE 6 · sector 8
PAST 0 · sector 7
HEALTH 97 · sector 98
DIVIDEND 0 · 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 18, 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 TradeDoubler 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 TradeDoubler AB (TRAD) overvalued or undervalued?
As of Jul 18, 2026, our model estimates a fair value of kr 3.03 versus a price of kr 6.58, about −54% (overvalued).
What is the fair value of TRAD?
Our model-based fair value for TradeDoubler AB is kr 3.03 (as of Jul 18, 2026), built from audited fundamentals. The current price is kr 6.58.
What is the quality score of TRAD?
TradeDoubler AB 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 TradeDoubler AB (TRAD)?
TradeDoubler AB reported trailing-twelve-month revenue of about 2.2B SEK (latest available figure, as of Jul 18, 2026).
What is the net profit margin of TRAD?
The net profit margin of TradeDoubler AB is about -0.7%, meaning it is currently running at a net loss. 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 TradeDoubler 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.