Embellence Group

D2C And International Expansion Will Unlock New Opportunities

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

09 Feb 25

Updated

01 May 25

n/a

AnalystConsensusTarget's Fair Value

n/a

28.9%

1.3%

28.9%

1.3%

You can edit this narrative until May 12 5:59 AM. Then, changes will post as Updates.

Author's Valuation

SEK 39.50.5% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates8

Shared on 01 May 25

Fair value Increased 6.81%

Shared on 23 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 17 Apr 25

Fair value Increased 0.081%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 09 Apr 25

AnalystConsensusTarget has decreased revenue growth from 5.1% to 3.8%.

Shared on 02 Apr 25

Fair value Decreased 1.55%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 26 Mar 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 19 Mar 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 12 Mar 25

Fair value Increased 17%

AnalystConsensusTarget has increased revenue growth from 4.3% to 5.1% and increased future PE multiple from 11.1x to 13.7x.

AnalystConsensusTarget Fair Value

SEK 39.5

0.5% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

4.00%

Consumer Durables revenue growth rate

0.17%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

6.74%

Calculation

SEK 84.82m

Earnings '28

14.66x

PE Ratio '28

SEK 1.24b

Market Cap '28

SEK 1.24b

Market Cap '28

26.14m

No. shares '28

SEK 47.57

Share Price '28

SEK 47.57 Share Price '28

Discounted to 2025 @ 6.59% p.a.

SEK 39.28

Fair Value '25