Upcoming Store Expansion And Supply Chain Investments Will Increase Future Market Reach

AN

AnalystConsensusTarget

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

20 Feb 25

Updated

11 Dec 25

Views

43

n/a

n/a

AnalystConsensusTarget's Fair Value

n/a

1Y

16.3%

7D

4.5%

Loading

1Y

16.3%

7D

4.5%

You can edit this narrative until Dec 12 7:10 PM. Then, changes will post as Updates.

Author's Valuation

SEK 87.55.4% undervalued

AnalystConsensusTarget Fair Value

Shared on 11 Dec 25

Fair value Increased 17%

RUSTA: Leadership Transition Will Support Future Nordic Expansion And Margin Improvement

Analysts have lifted their price target on Rusta from SEK 75.00 to SEK 87.50. This reflects increased confidence in slightly faster revenue growth, improving profit margins and a modestly higher justified future P/E multiple.

Shared on 27 Nov 25

RUSTA: Nordic Store Openings And Expansion Forecast Will Sustain Steady Performance

Analysts have reaffirmed their price target for Rusta at SEK 75.00. They cite unchanged fair value expectations and only minor shifts in underlying assumptions such as discount rate and profit margin.

Shared on 13 Nov 25

Fair value Increased 7.14%

RUSTA: Ongoing Nordic Store Expansion Will Drive Stronger Earnings Ahead

Narrative Update: Rusta Price Target Raised Analysts have increased their fair value estimate for Rusta from SEK 70 to SEK 75, citing improved confidence in profit margins and future earnings potential. This change comes despite only modest adjustments to growth expectations.

Shared on 13 Sep 25

Fair value Decreased 18%

Rusta’s consensus price target has been revised down to SEK70.00, primarily reflecting weaker expected revenue growth and a significant decrease in projected future P/E multiple. What's in the News Rusta AB (publ) announced an annual dividend of SEK 1.45 per share, with a proposed record date of September 23, 2025, and payment expected on September 26, 2025.

Shared on 20 Aug 25

Fair value Increased 2.00%

The increase in Rusta's consensus analyst price target is primarily underpinned by a modest rise in its future P/E multiple while the discount rate remains stable, leading to a higher fair value estimate of SEK87.50. What's in the News Rusta announced an annual dividend of SEK 1.45 per share, payable on September 26, 2025.

Shared on 01 May 25

Fair value Decreased 2.91%

Shared on 23 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

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

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 1.18%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 13 Mar 25

Fair value Increased 1.80%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

AnalystConsensusTarget Fair Value

SEK 87.5

5.4% undervalued

Future estimation in

Growth p.a.

Growth p.a.

%

Decrease

Increase

Current revenue growth rate

8.55%

General Merchandise and Department Stores revenue growth rate

0.41%

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 922.17m

Earnings '28

x

18.52x

PE Ratio '28

=

SEK 17.08b

Market Cap '28

SEK 17.08b

Market Cap '28

/

157.31m

No. shares '28

=

SEK 108.56

Share Price '28

SEK 108.56 Share Price '28

Discounted to 2025 @ 7.52% p.a.

=

SEK 87.33

Fair Value '25