International Expansion And Upskilling Will Transform European Education

AN

AnalystConsensusTarget

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

13 Mar 25

Updated

02 Sep 25

n/a

n/a

AnalystConsensusTarget's Fair Value

n/a

1Y

55.4%

7D

-5.5%

Loading

1Y

55.4%

7D

-5.5%

You can edit this narrative until Sep 3 10:05 AM. Then, changes will post as Updates.

Author's Valuation

SEK 11515.4% undervalued

AnalystConsensusTarget Fair Value

Shared on 02 Sep 25

Fair value Increased 21%

Despite lower consensus revenue growth forecasts, AcadeMedia's future P/E multiple has expanded significantly, driving the consensus analyst price target up from SEK95.00 to SEK115.00. What's in the News Board proposed an ordinary dividend increase to SEK 2.25 (1.75) per share.

Shared on 01 May 25

Fair value Increased 2.70%

Shared on 24 Apr 25

Fair value Decreased 6.88%

Shared on 17 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 09 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 02 Apr 25

Fair value Decreased 2.59%

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

Fair value Increased 12%

AnalystConsensusTarget has increased future PE multiple from 8.7x to 9.9x and increased shares outstanding growth rate from -0.0% to 0.0%.

AnalystConsensusTarget Fair Value

SEK 115

15.4% undervalued

Future estimation in

% p.a.

0

Decrease

Increase

Current revenue growth rate

4.68%

Consumer Services revenue growth rate

0.34%

Risk Level (Discount Rate)

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

%

0

Decrease

Increase

Current discount rate

7.51%

Calculation

SEK 1.23b

Earnings '28

x

10.57x

PE Ratio '28

=

SEK 12.99b

Market Cap '28

SEK 12.99b

Market Cap '28

/

91.93m

No. shares '28

=

SEK 141.34

Share Price '28

SEK 141.34 Share Price '28

Discounted to 2025 @ 7.48% p.a.

=

SEK 113.84

Fair Value '25