EN DE
Check 35,000+ stocks against 26 valuation models and 37 quality factors
Data-driven stock valuation

Xvivo Perfusion AB (publ) (XVIPF) fair value: what the stock is really worth

As of Oct 2, 2026: fair value of Xvivo Perfusion AB (publ) $2.96, price $21.80, upside -86.4%, quality 42 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.

  1. Fair value above price? No
  2. Good quality? No
  3. Add to watchlist

Healthcare · US · Home Sweden

XP Xvivo Perfusion AB (publ) logo Thin data Sep 28, 2026

Xvivo Perfusion AB (publ)

XVIPF · US

Weakest SetupStrongly overvalued and low quality.

!Fair value $2.96 · Strongly overvalued (−86.4%)
!Quality 42/100
!Expensive Growth (revenue 5y +35.1 %/yr)
!Thin margins · 8.9% net margin (TTM)
!Low debt · negative free cash flow
!Trails peers (4/12)
!Narrow moat 39/100
!Evidence only low, so the estimate is less certain
!Weak on past: 14 out of 100

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

Price vs Fair Value

$52.38 $11.15 Fair Value $2.96 May 2021 Oct 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 28, 2026.

How to read this chart

60‑month range $11.15 – $52.38 · fair‑value band $2.35 – $3.14 · the $21.80 price screens above the $2.96 fair value. Dashed = 300-day average. As of Sep 28, 2026.

Follow Xvivo Perfusion AB (publ) in your weekly email

Every Wednesday you see whether Xvivo Perfusion 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.

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

Company profile

Xvivo Perfusion AB (publ), a medical technology company, develops and markets machines and perfusion solutions for assessing usable organs and maintains in optimal condition pending transplantation in Sweden. It operates through Thoracic; Abdominal; Services; and other segments.

Show more

Xvivo Perfusion AB (publ), a medical technology company, develops and markets machines and perfusion solutions for assessing usable organs and maintains in optimal condition pending transplantation in Sweden. It operates through Thoracic; Abdominal; Services; and other segments. The company offers Kidney Assist Transport, a portable device that allows hypothermic pulsatile perfusion of donor kidneys with oxygenated solution for up to 24 hours; Liver Assist that provides clinicians a choice of perfusion protocols whether hypothermic, normothermic, sub-normothermic, or a combination; XVIVO System (XPS), a comprehensive ex vivo lung perfusion (EVLP) platform that offers an overview of the entire process; and STEEN Solution, a buffered extracellular solution intended for the assessment of isolated lungs after removal from the donor in preparation for eventual transplantation into a recipient. It also provides Perfadex Plus, an extracellular, low potassium, dextran-based electrolyte preservation solution; XPS Disposable Lung Kit that contains all the necessary devices and tubing to run a normothermic EVLP procedure on the XPS; XVIVO Organ Chamber, a sterile single-use container intended to be used as a temporary receptacle for isolated donor lungs; and XVIVO Lung Cannula Set, a sterile single-use set that connects isolated donor lungs to an extracorporeal perfusion system for ex-vivo assessment. In addition, the company offers Kidney Assist that provides clinicians with a choice of perfusion protocols from hypothermic to normothermic perfusion; and Gisto, an integrated system for organ transportation. It operates in Sweden; The Netherlands; The United States; Italy; North and South America; Asia/Pacific and Oceania; and internationally. Xvivo Perfusion AB (publ) was incorporated in 1998 and is headquartered in Mölndal, Sweden.

Stock analysis

Xvivo Perfusion AB (publ) (XVIPF) currently trades at $21.80, while our model-based Fair Value estimate is $2.96, 86.4% below the price, so the stock looks overvalued today.

Show more

Valuation

Bull case: the Asset-Based group reads highest at a median of $4.47 per share, and 0 of the 14 models we run sit above the $21.80 price.

Bear case: the Multiples group reads lowest at $1.75, and 14 of the 14 models stay below the price. Evidence for this calculation is low.

Scenario range: $2.35 (bear) to $3.14 (bull), the price of $21.80 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 42/100 (below-average quality), in the Healthcare sector.

Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.

Xvivo Perfusion AB (publ) reported revenue of 810M SEK in FY2025 versus 258M SEK in FY2021, a compound +33.1%/yr. Reported net income was 25.1M SEK in FY2025, compounding +32.5%/yr from FY2021. FY2021 was a trough year, so the rate overstates the trend.

Key figures

Market cap $914M · P/E ratio 90.8 · P/S ratio 2.81 · EPS (TTM) $0.2400 · Net margin 3.1% · Return on equity 3.5% · Return on assets (EBIT) 1.4% · Revenue (TTM) 814M SEK.

Competitive moat

Our AI-assisted moat analysis scores the competitive advantage at 48 out of 100 (low confidence).

What moves the price

The share trades about 30% below its 52-week high and 28% above its 52-week low, currently below its 200-day average.

For context, the median of 10 Healthcare peers we cover trades at 6% fair-value upside, at −86%, XVIPF screens richer than that median.

Fair Value models

Bear $2.35 Fair Value $2.96 Bull $3.14
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 9 months old). Earnings retained since then ($0.1815 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. Evidence ⓘEvidence = 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.
Highest evidence
EPV $2.92 $3.20 $3.42 74
ROIC Compounder $2.92 $3.20 $3.42 72
Residual Income $4.30 $3.91 $3.72 71
All 14 models by family
Earnings-Based
Graham-Dodd $0.5400 $3.76 $5.28 63
Lynch FV $1.71 $2.44 $3.18 61
PEG = 1.0 $1.71 $2.44 $3.18 57
EPV $2.92 $3.20 $3.42 74
Multiples
P/E Multiple $1.31 $1.75 $2.18 63
P/S Multiple $1.01 $1.35 $1.69 58
P/B Multiple $1.01 $1.35 $1.69 55
EV/EBIT $4.65 $5.90 $7.15 66
EV/EBITDA $6.32 $8.12 $9.92 67
EV/Revenue $3.58 $4.73 $5.87 54
Asset-Based
NCAV (Graham) $3.33 $4.47 $6.66 54
Economic Profit
Residual Income $4.30 $3.91 $3.72 71
ROIC Compounder $2.92 $3.20 $3.42 72
Growth Earnings
Growth-Adj P/E $2.33 $3.33 $4.33 67

Open the full fair value analysis →

Notify me when XVIPF reaches fair value

Put XVIPF on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Quality Score breakdown

Overall quality 42/100

Of which business quality 43 · Market factors (momentum, volatility) 35

Profitability 25
Margins and returns on capital today
Quality Growth 12
Are margins and returns improving?
Cashflow 38
Earnings quality: real cash, not paper profit
Fin. Strength 71
Balance sheet, leverage, solvency risk
Investment 39
Disciplined investing over empire-building
Low Volatility 14
Calm price path (market factor)
Momentum 47
Price trend over the last 3–12 months (market factor)
52W Momentum 37
Distance to the 52-week high (market factor)
Net Issuance 72
Share count: buybacks or dilution?

Open the full quality analysis →

Revenue & earnings trend

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. 52/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
−1.5%
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.
+24.9%
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.
+35.1%
Start year 2020 (pandemic). Over 10 years: +21.0% a year
Revenue growth 13 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.
+36.1%
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.
+27.8%
Earnings growth per share plus dividend.
Earnings per share, growth per year+27.8%
Dividend (yield on the price)0.0%
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.27.8% vs 16.0%, picking up
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.−25% → 12%
Start year 2020 (pandemic)

XVIPF screens overvalued: fair value 86% below the price. Compare with Abbott Laboratories, →

Compare Xvivo Perfusion AB (publ) with another stock

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.Medical Devices · 326 stocks

Beats the industry median on 4/12 measures
Overall it trails its industry peers.
Valuation
Quality Score 42 · Below median
Fair Value upside −73.7% · Bottom 25%
Profitability
Return on equity (TTM) 3.5% · Below median
Return on assets 2.6% · Above median
Net margin (TTM) 8.9% · Above median
Operating margin (TTM) 0.0% · Below median
Growth and dividend
Revenue growth 10.2% · Above median
Balance sheet
Debt / equity 0.00× · Lowest 25%

Valuation Multiplesvs Medical Devices median · lower = cheaper

P/E (TTM) 90.8× · Priciest 25%
P/B 4.35× · Priciest 25%
P/S (TTM) 11.28× · Priciest 25%
EV/EBITDA 64.7× · Priciest 25%

Strength profile in five axes (Snowflake)

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE (fair-value potential)0 · sector 6
FUTURE (revenue growth)51 · sector 29
PAST (return on equity)14 · sector 16
HEALTH (low debt)100 · sector 98
DIVIDEND (yield)0 · sector 39

VALUE 0: the price sits above our fair-value range.

Context: sector, industry, market

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

Similar stocks

10 more Medical Devices stocks, each showing price versus our Fair Value estimate.

Stock Price Fair Value vs Fair Value
Abbott Laboratories, ABT $98.83 $74.79 −24%
Medtronic plc MDT $87.09 $65.61 −25%
Stryker Corporation SYK $278.77 $306.65 +10%
Boston Scientific Corporation BSX $43.65 $48.02 +10%
Edwards Lifesciences Corporation EW $85.19 $81.94 −4%
Siemens Healthineers AG SHL €37.86 €35.19 −7%
DexCom, Inc DXCM $86.68 $95.35 +10%
GE HealthCare Technologies Inc GEHC $66.63 $70.37 +6%
Shenzhen Mindray Bio-Medical Electronics Co 300760 ¥153.86 ¥169.25 +10%
Koninklijke Philips N.V PHIA €21.87 €15.23 −30%

Explore undervalued stocks

More undervalued Healthcare stocks →

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

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). "Xvivo Perfusion AB (publ) Fair Value". https://www.fairvalue-calculator.com/stock/XVIPF

Frequently asked questions

Is Xvivo Perfusion AB (publ) (XVIPF) overvalued or undervalued?
As of Sep 28, 2026, our model estimates a fair value of $2.96 versus a price of $21.80, about −86% upside (overvalued).
What is the fair value of XVIPF?
Our model-based fair value for Xvivo Perfusion AB (publ) is $2.96 (as of Sep 28, 2026), built from audited fundamentals. The current price: $21.80.
What is the quality score of XVIPF?
Xvivo Perfusion AB (publ) has a Quality Score of 42/100. 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 Xvivo Perfusion AB (publ) (XVIPF)?
Our model-based price target is the fair value of $2.96 (as of Sep 28, 2026) from 14 valuation models. Cautious scenario $2.35, optimistic scenario $3.14. It is a calculation from audited fundamentals, not an analyst target.
What is the Xvivo Perfusion AB (publ) stock forecast for 2026?
Our models put fair value at $2.96, about −86% upside versus a price of $21.80 (overvalued). Cautious scenario $2.35, optimistic scenario $3.14. The calculation is refreshed regularly with new filings.
What is the revenue of Xvivo Perfusion AB (publ) (XVIPF)?
Xvivo Perfusion AB (publ) reported trailing-twelve-month revenue of about 814M SEK (latest available figure, as of Sep 28, 2026).
What is the intrinsic value of Xvivo Perfusion AB (publ) (XVIPF)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Xvivo Perfusion AB (publ) it is $2.96 per share (as of Sep 28, 2026), against a price of $21.80. It is the blended result of 14 valuation models (cash flow, earnings, asset, dividend).
Is Xvivo Perfusion AB (publ) stock overvalued or undervalued in 2026?
As of Sep 28, 2026, XVIPF trades above its calculated fair value: price $21.80, fair value $2.96, a gap of about −86% (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 XVIPF?
No. The price is what the market pays today ($21.80); the fair value is what the company's own numbers justify ($2.96). For Xvivo Perfusion AB (publ) the two are $18.84 per share apart. That gap is exactly why we show both numbers side by side.
How much is Xvivo Perfusion AB (publ) worth?
The market values Xvivo Perfusion AB (publ) at about $914M (market capitalisation, as of Sep 28, 2026). Per share that is $21.80; our models calculate a fair value of $2.96 per share.
What do the bullish and bearish scenarios say about XVIPF?
Our models span a range for Xvivo Perfusion AB (publ): cautious scenario $2.35, base $2.96, optimistic $3.14 per share (as of Sep 28, 2026, price $21.80). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of XVIPF?
Xvivo Perfusion AB (publ) trades at a price-to-earnings ratio of 90.8 (as of Sep 28, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $2.96 is built from several models across several years. Other multiples: P/B 4.4, P/S 11.3, EV/EBITDA 64.7.
How solid is the balance sheet of Xvivo Perfusion AB (publ) (XVIPF)?
Balance-sheet figures for Xvivo Perfusion AB (publ) (as of Sep 28, 2026): return on equity 3.5%, debt of 0.00 per unit of equity. They feed the Quality Score of 42/100, which measures business quality independently of the share price.
How far is XVIPF from its 52-week high?
Xvivo Perfusion AB (publ) trades at $21.80, about 30% below its 52-week high of $30.95 and 28% above the low of $16.98 (as of Oct 2, 2026). Distance from the high says nothing about value: that is what the fair value of $2.96 is for.
Which stocks are comparable to Xvivo Perfusion AB (publ)?
From the same area (Healthcare) we also value Abbott Laboratories,, Medtronic plc, Stryker Corporation, Boston Scientific Corporation, 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 Xvivo Perfusion AB (publ) stock attractive at the current price?
The data as of Sep 28, 2026: price $21.80, calculated fair value $2.96 (−86%), Quality Score 42/100, from 14 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 XVIPF calculated?
We run Xvivo Perfusion AB (publ) through 14 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 $2.96, 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 14.5 % above its aggregate fair value. Xvivo Perfusion 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 Xvivo Perfusion AB (publ) (XVIPF)?
The closing price on Oct 2, 2026 was $21.80. Our model-based fair value is $2.96, about −86% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Xvivo Perfusion AB (publ) right now?
The price sits above even our optimistic bull case ($3.14). The favourable scenario is already priced in. Weak quality (42/100) 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.
Where does the earnings growth of Xvivo Perfusion AB (publ) (XVIPF) come from?
Earnings per share at Xvivo Perfusion AB (publ) grew +39.1 % a year from 2014 to 2025. Broken into its drivers: revenue per share +18.3 %, EBIT margin +6.2 %, tax rate +4.1 %, residual (interest, one-offs) +6.4 %. 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 Xvivo Perfusion AB (publ)

How large is the market capitalisation of Xvivo Perfusion AB (publ) (XVIPF)?
The market capitalisation of Xvivo Perfusion AB (publ) is $914M. 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 Xvivo Perfusion AB (publ) (XVIPF)?
The price-to-sales ratio of Xvivo Perfusion AB (publ) is 2.81 (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 Xvivo Perfusion AB (publ) (XVIPF)?
Earnings per share at Xvivo Perfusion AB (publ) are $0.2400 (price ÷ EPS = P/E 90.8). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Xvivo Perfusion AB (publ) (XVIPF)?
The net margin of Xvivo Perfusion AB (publ) is 3.1% (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 Xvivo Perfusion AB (publ) (XVIPF)?
The return on equity (ROE) of Xvivo Perfusion AB (publ) is 3.5% (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 Xvivo Perfusion AB (publ) (XVIPF)?
On an EBIT basis the return on assets of Xvivo Perfusion AB (publ) is 1.4% (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.
How fast is revenue growing at Xvivo Perfusion AB (publ) (XVIPF)?
Revenue at Xvivo Perfusion AB (publ) is growing +10.2% versus a year earlier (3y avg +24.9%). 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 Xvivo Perfusion AB (publ) (XVIPF)?
Earnings per share at Xvivo Perfusion AB (publ) are growing −12.8% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Xvivo Perfusion AB (publ) (XVIPF) generate?
The free cash flow of Xvivo Perfusion AB (publ) is −152M SEK (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net cash does Xvivo Perfusion AB (publ) (XVIPF) hold?
Xvivo Perfusion AB (publ) holds more cash than debt, 167M SEK net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed

Watch Xvivo Perfusion AB (publ) in the live analysis

One click puts Xvivo Perfusion AB (publ) on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.