Ratos AB (publ)

LSE:0KBQ Stock Report

Market Cap: SEK 11.4b

Ratos Valuation

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

Valuation Score

5/6

Valuation Score 5/6

  • 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 0KBQ when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Discounted Cash Flow
Simply Wall St
SEK 40.58
Fair Value
15.4% undervalued intrinsic discount
3
Number of Analysts

Below Fair Value: 0KBQ (SEK34.35) is trading below our estimate of fair value (SEK40.58)

Significantly Below Fair Value: 0KBQ is trading below fair value, but not by a significant amount.

Key Valuation Metric

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

Key metric: As 0KBQ is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for 0KBQ. This is calculated by dividing 0KBQ's market cap by their current earnings.
What is 0KBQ's PE Ratio?
PE Ratio11.8x
EarningsSEK 957.00m
Market CapSEK 11.45b

Price to Earnings Ratio vs Peers

How does 0KBQ's PE Ratio compare to its peers?

The above table shows the PE ratio for 0KBQ vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average11.7x
BPCR BioPharma Credit
9.2xn/aUS$989.7m
XPS XPS Pensions Group
11.7x-11.7%UK£713.0m
POLN Pollen Street Group
10.3x3.1%UK£480.6m
BBGI BBGI Global Infrastructure
15.7xn/aUK£863.6m
0KBQ Ratos
11.8x25.7%SEK 11.4b

Price-To-Earnings vs Peers: 0KBQ is good value based on its Price-To-Earnings Ratio (11.8x) compared to the peer average (12x).

Price to Earnings Ratio vs Industry

How does 0KBQ's PE Ratio compare vs other companies in the GB Capital Markets Industry?

5 CompaniesPrice / EarningsEstimated GrowthMarket Cap
CBA CEIBA Investments
2.7xn/aUS$41.34m
PNIX Phoenix Digital Assets
0.9xn/aUS$26.40m
IX. i(x) Net Zero
0.1xn/aUS$8.94m
APQ APQ Global
0.5xn/aUS$6.39m
0KBQ 11.8xIndustry Avg. 11.9xNo. of Companies20PE01224364860+
5 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: 0KBQ is good value based on its Price-To-Earnings Ratio (11.8x) compared to the UK Capital Markets industry average (11.9x).

Price to Earnings Ratio vs Fair Ratio

What is 0KBQ'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.

0KBQ PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio11.8x
Fair PE Ratio18.5x

Price-To-Earnings vs Fair Ratio: 0KBQ is good value based on its Price-To-Earnings Ratio (11.8x) compared to the estimated Fair Price-To-Earnings Ratio (18.5x).

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 0KBQ forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
CurrentSEK 34.35
SEK 41.33
+20.3%
8.2%SEK 46.00SEK 38.00n/a3
Jan ’26SEK 31.10
SEK 42.00
+35.0%
9.5%SEK 46.00SEK 38.00n/a2
Dec ’25SEK 31.84
SEK 42.00
+31.9%
9.5%SEK 46.00SEK 38.00n/a2
Nov ’25SEK 33.71
SEK 42.00
+24.6%
9.5%SEK 46.00SEK 38.00n/a2
Oct ’25SEK 34.61
SEK 41.50
+19.9%
8.4%SEK 45.00SEK 38.00n/a2
Sep ’25SEK 33.98
SEK 41.50
+22.1%
8.4%SEK 45.00SEK 38.00n/a2
Aug ’25SEK 34.28
SEK 41.50
+21.0%
8.4%SEK 45.00SEK 38.00n/a2
Jul ’25SEK 36.56
SEK 42.50
+16.2%
10.6%SEK 47.00SEK 38.00n/a2
Jun ’25SEK 39.41
SEK 42.50
+7.8%
10.6%SEK 47.00SEK 38.00n/a2
May ’25SEK 38.24
SEK 42.50
+11.1%
10.6%SEK 47.00SEK 38.00n/a2
Apr ’25SEK 35.06
SEK 42.00
+19.8%
9.5%SEK 46.00SEK 38.00n/a2
Mar ’25SEK 35.00
SEK 42.00
+20.0%
9.5%SEK 46.00SEK 38.00n/a2
Feb ’25SEK 34.56
SEK 43.00
+24.4%
11.6%SEK 48.00SEK 38.00SEK 34.682
Jan ’25SEK 36.00
SEK 43.00
+19.4%
11.6%SEK 48.00SEK 38.00SEK 31.102
Dec ’24SEK 32.84
SEK 44.67
+36.0%
10.6%SEK 48.00SEK 38.00SEK 31.843
Nov ’24SEK 31.23
SEK 44.67
+43.0%
10.6%SEK 48.00SEK 38.00SEK 33.713
Oct ’24SEK 32.62
SEK 45.67
+40.0%
13.4%SEK 53.00SEK 38.00SEK 34.613
Sep ’24SEK 34.30
SEK 45.67
+33.1%
13.4%SEK 53.00SEK 38.00SEK 33.983
Aug ’24SEK 34.14
SEK 45.67
+33.8%
13.4%SEK 53.00SEK 38.00SEK 34.283
Jul ’24SEK 30.22
SEK 47.33
+56.6%
16.4%SEK 57.00SEK 38.00SEK 36.563
Jun ’24SEK 31.30
SEK 47.33
+51.2%
16.4%SEK 57.00SEK 38.00SEK 39.413
May ’24SEK 35.42
SEK 47.33
+33.6%
16.4%SEK 57.00SEK 38.00SEK 38.243
Apr ’24SEK 31.69
SEK 46.67
+47.3%
14.1%SEK 54.00SEK 38.00SEK 35.063
Mar ’24SEK 32.70
SEK 46.67
+42.7%
14.1%SEK 54.00SEK 38.00SEK 35.003
Feb ’24SEK 43.06
SEK 51.00
+18.4%
18.5%SEK 60.00SEK 38.00SEK 34.563
Analyst Price Target
Consensus Narrative from 3 Analysts
SEK 41.24
Fair Value
16.7% undervalued intrinsic discount
3
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 Analysis2025/02/05 06:47
End of Day Share Price 2025/02/05 00:00
Earnings2024/09/30
Annual Earnings2023/12/31

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

Ratos AB (publ) is covered by 11 analysts. 3 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
Fredrik SkoglundCarnegie Investment Bank AB
Sophie LarsénDanske Bank