EQT AB (publ)

OM:EQT Stock Report

Market Cap: SEK 378.4b

EQT Valuation

Is EQT undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

3/6

Valuation Score 3/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Earnings vs Peers

  • Price-To-Earnings vs Industry

  • Price-To-Earnings vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of EQT when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Discounted Cash Flow
Simply Wall St
SEK 371.68
Fair Value
21.1% undervalued intrinsic discount
13
Number of Analysts

Below Fair Value: EQT (SEK293.3) is trading below our estimate of fair value (SEK371.68)

Significantly Below Fair Value: EQT is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for EQT?

Key metric: As EQT is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for EQT. This is calculated by dividing EQT's market cap by their current earnings.
What is EQT's PE Ratio?
PE Ratio41.6x
Earnings€776.30m
Market Cap€35.26b

Price to Earnings Ratio vs Peers

How does EQT's PE Ratio compare to its peers?

The above table shows the PE ratio for EQT vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average21.5x
ROKO B Röko
38.7xn/aSEK 27.5b
RATO B Ratos
40x35.5%SEK 10.7b
BURE Bure Equity
4.1xn/aSEK 24.0b
CS CoinShares International
3.5x-6.3%SEK 4.9b
EQT EQT
41.6x26.9%SEK 378.4b

Price-To-Earnings vs Peers: EQT is expensive based on its Price-To-Earnings Ratio (41.6x) compared to the peer average (21.5x).

Price to Earnings Ratio vs Industry

How does EQT's PE Ratio compare vs other companies in the SE Capital Markets Industry?

3 CompaniesPrice / EarningsEstimated GrowthMarket Cap
CS CoinShares International
3.5x-6.3%US$503.18m
LINC Linc
2.9xn/aUS$391.64m
WPTG B White Pearl Technology Group
3.7xn/aUS$19.98m
No more companies available in this PE range
EQT 41.6xIndustry Avg. 13.6xNo. of Companies3PE01632486480+
3 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: EQT is expensive based on its Price-To-Earnings Ratio (41.6x) compared to the Swedish Capital Markets industry average (13.6x).

Price to Earnings Ratio vs Fair Ratio

What is EQT's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

EQT PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio41.6x
Fair PE Ratio34.7x

Price-To-Earnings vs Fair Ratio: EQT is expensive based on its Price-To-Earnings Ratio (41.6x) compared to the estimated Fair Price-To-Earnings Ratio (34.7x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst EQT forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
CurrentSEK 293.30
SEK 369.02
+25.8%
12.7%SEK 454.94SEK 280.59n/a13
Mar ’26SEK 333.30
SEK 380.71
+14.2%
11.9%SEK 448.98SEK 292.79n/a13
Feb ’26SEK 364.60
SEK 381.46
+4.6%
12.0%SEK 460.49SEK 300.29n/a13
Jan ’26SEK 306.10
SEK 355.18
+16.0%
10.3%SEK 429.90SEK 285.03n/a13
Dec ’25SEK 330.50
SEK 357.57
+8.2%
10.1%SEK 433.85SEK 287.65n/a13
Nov ’25SEK 308.20
SEK 359.21
+16.6%
11.1%SEK 432.98SEK 287.07n/a13
Oct ’25SEK 344.70
SEK 351.94
+2.1%
10.3%SEK 440.20SEK 298.79n/a13
Sep ’25SEK 342.80
SEK 354.56
+3.4%
9.6%SEK 448.70SEK 321.89n/a13
Aug ’25SEK 339.40
SEK 365.73
+7.8%
9.9%SEK 464.59SEK 333.29n/a11
Jul ’25SEK 314.70
SEK 349.72
+11.1%
4.2%SEK 380.42SEK 326.70n/a11
Jun ’25SEK 318.00
SEK 349.99
+10.1%
6.5%SEK 384.67SEK 305.66n/a10
May ’25SEK 302.30
SEK 350.93
+16.1%
9.1%SEK 398.32SEK 296.88n/a10
Apr ’25SEK 338.60
SEK 333.54
-1.5%
9.8%SEK 410.30SEK 287.31SEK 314.6011
Mar ’25SEK 307.40
SEK 297.21
-3.3%
11.3%SEK 361.01SEK 235.70SEK 333.3012
Feb ’25SEK 278.70
SEK 292.06
+4.8%
11.7%SEK 356.77SEK 237.45SEK 364.6012
Jan ’25SEK 285.00
SEK 266.11
-6.6%
10.9%SEK 298.68SEK 193.26SEK 306.1012
Dec ’24SEK 250.50
SEK 264.41
+5.6%
13.4%SEK 302.88SEK 195.98SEK 330.5012
Nov ’24SEK 204.90
SEK 272.72
+33.1%
12.8%SEK 312.16SEK 201.99SEK 308.2013
Oct ’24SEK 216.90
SEK 272.11
+25.5%
12.9%SEK 330.90SEK 201.62SEK 344.7013
Sep ’24SEK 220.60
SEK 273.45
+24.0%
14.2%SEK 329.81SEK 206.13SEK 342.8014
Aug ’24SEK 242.00
SEK 268.31
+10.9%
14.5%SEK 321.35SEK 200.84SEK 339.4014
Jul ’24SEK 207.40
SEK 274.36
+32.3%
15.8%SEK 330.14SEK 202.97SEK 314.7013
Jun ’24SEK 202.30
SEK 275.92
+36.4%
16.2%SEK 329.54SEK 201.06SEK 318.0013
May ’24SEK 219.80
SEK 269.79
+22.7%
16.0%SEK 319.99SEK 195.23SEK 302.3013
Apr ’24SEK 210.60
SEK 280.34
+33.1%
17.9%SEK 366.69SEK 194.53SEK 338.6013
AnalystConsensusTarget
Consensus Narrative from 13 Analysts
SEK 369.02
Fair Value
20.5% undervalued intrinsic discount
13
Number of Analysts

Analyst Forecast: Target price is more than 20% higher than the current share price and analysts are within a statistically confident range of agreement.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2025/04/03 18:48
End of Day Share Price 2025/04/03 00:00
Earnings2024/12/31
Annual Earnings2024/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* Example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on Github.

Analyst Sources

EQT AB (publ) is covered by 19 analysts. 12 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
null nullABG Sundal Collier
Michael SandersonBarclays
Michael SandersonBarclays