PowerCell Sweden Valuation

Q: What is the Fair Price of 0G9R when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

0G9R (SEK35.05) is trading below our estimate of [[fair value]] (SEK46.33)

Is 0G9R undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

2/6

Valuation Score 2/6

Below Fair Value
Significantly Below Fair Value
Price-To-Sales vs Peers
Price-To-Sales vs Industry
Price-To-Sales vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of 0G9R when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Discounted Cash Flow

Simply Wall St

SEK 46.33

Fair Value

24.3% undervalued

Number of Analysts

Below Fair Value: 0G9R (SEK35.05) is trading below our estimate of fair value (SEK46.33)

Significantly Below Fair Value: 0G9R is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 0G9R?

Key metric: As 0G9R is unprofitable we use its Price-To-Sales Ratio for relative valuation analysis.

The above table shows the Price to Sales ratio for 0G9R. This is calculated by dividing 0G9R's market cap by their current revenue.
What is 0G9R's PS Ratio?
PS Ratio	6x
Sales	SEK 334.28m
Market Cap	SEK 2.01b

0G9R key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	5.4x
Enterprise Value/EBITDA	-30.7x
PEG Ratio	n/a

Price to Sales Ratio vs Peers

How does 0G9R's PS Ratio compare to its peers?

The above table shows the PS ratio for 0G9R vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PS	Estimated Growth	Market Cap
Peer Average	2.6x
XPP XP Power	1x	2.3%	UK£279.0m
LUCE Luceco	1.1x	8.0%	UK£234.7m
CWR Ceres Power Holdings	6.5x	21.3%	UK£262.7m
TFW FW Thorpe	2.1x	n/a	UK£366.1m
0G9R PowerCell Sweden	6x	20.3%	SEK 2.0b

Price-To-Sales vs Peers: 0G9R is expensive based on its Price-To-Sales Ratio (6x) compared to the peer average (2.6x).

Price to Sales Ratio vs Industry

How does 0G9R's PS Ratio compare vs other companies in the GB Electrical Industry?

6 Companies	Price / Sales	Estimated Growth	Market Cap
VLX Volex	0.6x	6.5%	US$638.85m
XPP XP Power	1x	2.3%	US$351.07m
DIA Dialight	0.4x	5.8%	US$67.17m
PODP Pod Point Group Holdings	0.3x	12.6%	US$22.52m

6 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Sales vs Industry: 0G9R is expensive based on its Price-To-Sales Ratio (6x) compared to the European Electrical industry average (1.1x).

Price to Sales Ratio vs Fair Ratio

What is 0G9R's PS Ratio compared to its Fair PS Ratio? This is the expected PS Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

0G9R PS Ratio vs Fair Ratio.
Fair Ratio
Current PS Ratio	6x
Fair PS Ratio	1.1x

Price-To-Sales vs Fair Ratio: 0G9R is expensive based on its Price-To-Sales Ratio (6x) compared to the estimated Fair Price-To-Sales Ratio (1.1x).

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 0G9R forecast and predictions for the stock price in 12 month’s time.
Date	Share Price	Average 1Y Price Target	Dispersion	High	Low	1Y Actual price	Analysts
Current	SEK 33.44	SEK 40.50 +21.1%	15.1%	SEK 51.00	SEK 36.00	n/a	4
Feb ’26	SEK 32.20	SEK 41.13 +27.7%	12.0%	SEK 49.50	SEK 37.00	n/a	4
Jan ’26	SEK 35.50	SEK 41.88 +18.0%	12.5%	SEK 49.50	SEK 35.00	n/a	4
Dec ’25	SEK 35.92	SEK 42.75 +19.0%	15.4%	SEK 53.00	SEK 35.00	n/a	4
Nov ’25	SEK 43.46	SEK 43.00 -1.1%	14.6%	SEK 53.00	SEK 36.00	n/a	4
Oct ’25	SEK 41.92	SEK 42.00 +0.2%	15.5%	SEK 53.00	SEK 36.00	n/a	4
Sep ’25	SEK 23.42	SEK 38.33 +63.7%	4.4%	SEK 40.00	SEK 36.00	n/a	3
Aug ’25	SEK 25.71	SEK 38.33 +49.1%	4.4%	SEK 40.00	SEK 36.00	n/a	3
Jul ’25	SEK 29.42	SEK 40.67 +38.2%	9.1%	SEK 45.00	SEK 36.00	n/a	3
Jun ’25	SEK 40.00	SEK 40.67 +1.7%	9.1%	SEK 45.00	SEK 36.00	n/a	3
May ’25	SEK 26.35	SEK 40.67 +54.3%	9.1%	SEK 45.00	SEK 36.00	n/a	3
Apr ’25	SEK 29.48	SEK 49.00 +66.2%	26.5%	SEK 62.00	SEK 36.00	n/a	2
Mar ’25	SEK 35.01	SEK 49.00 +40.0%	26.5%	SEK 62.00	SEK 36.00	n/a	2
Feb ’25	SEK 41.78	SEK 175.00 +318.9%	22.9%	SEK 215.00	SEK 135.00	SEK 32.20	2
Jan ’25	SEK 46.27	SEK 175.00 +278.2%	22.9%	SEK 215.00	SEK 135.00	SEK 35.50	2
Dec ’24	SEK 42.46	SEK 175.00 +312.2%	22.9%	SEK 215.00	SEK 135.00	SEK 35.92	2
Nov ’24	SEK 44.85	SEK 161.75 +260.6%	23.7%	SEK 215.00	SEK 117.00	SEK 43.46	4
Oct ’24	SEK 52.90	SEK 151.40 +186.2%	26.5%	SEK 215.00	SEK 110.00	SEK 41.92	5
Sep ’24	SEK 70.50	SEK 151.40 +114.8%	26.5%	SEK 215.00	SEK 110.00	SEK 23.42	5
Aug ’24	SEK 96.41	SEK 151.40 +57.0%	26.5%	SEK 215.00	SEK 110.00	SEK 25.71	5
Jul ’24	SEK 83.94	SEK 151.40 +80.4%	26.5%	SEK 215.00	SEK 110.00	SEK 29.42	5
Jun ’24	SEK 78.03	SEK 151.40 +94.0%	26.5%	SEK 215.00	SEK 110.00	SEK 40.00	5
May ’24	SEK 86.47	SEK 163.40 +89.0%	21.1%	SEK 215.00	SEK 117.00	SEK 26.35	5
Apr ’24	SEK 116.83	SEK 167.00 +42.9%	18.0%	SEK 215.00	SEK 135.00	SEK 29.48	5
Mar ’24	SEK 137.23	SEK 167.00 +21.7%	18.0%	SEK 215.00	SEK 135.00	SEK 35.01	5
Feb ’24	SEK 141.00	SEK 158.75 +12.6%	20.8%	SEK 215.00	SEK 135.00	SEK 41.78	4

Analyst Price Target

Consensus Narrative from 4 Analysts

SEK 40.91

Fair Value

14.3% undervalued

Number of Analysts

Analyst Forecast: Target price is less than 20% higher than the current share price.

Discover undervalued companies

Company Analysis and Financial Data Status

Data	Last Updated (UTC time)
Company Analysis	2025/02/19 19:01
End of Day Share Price	2025/02/19 00:00
Earnings	2024/12/31
Annual Earnings	2024/12/31

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.

Package	Data	Timeframe	Example US Source ^*
Company Financials	10 years	Income statement Cash flow statement Balance sheet	SEC Form 10-K SEC Form 10-Q
Analyst Consensus Estimates	+3 years	Forecast financials Analyst price targets	Analyst Research Reports Blue Matrix
Market Prices	30 years	Stock prices Dividends, Splits and Actions	ICE Market Data SEC Form S-1
Ownership	10 years	Top shareholders Insider trading	SEC Form 4 SEC Form 13D
Management	10 years	Leadership team Board of directors	SEC Form 10-K SEC Form DEF 14A
Key Developments	10 years	Company announcements	SEC Form 8-K

^* 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

PowerCell Sweden AB (publ) is covered by 9 analysts. 5 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

Analyst	Institution
James Carmichael	Berenberg
Johan Wettergren	Carnegie Commissioned Research
Mikkel Nyholt-Smedseng	Carnegie Investment Bank AB