Kakel Max Valuation

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

KAKEL (SEK10.2) is trading above our estimate of [[fair value]] (SEK3.77)

Is KAKEL 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 KAKEL when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: KAKEL (SEK10.2) is trading above our estimate of fair value (SEK3.77)

Significantly Below Fair Value: KAKEL is trading above our estimate of fair value.

Key Valuation Metric

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

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

The above table shows the Price to Sales ratio for KAKEL. This is calculated by dividing KAKEL's market cap by their current revenue.
What is KAKEL's PS Ratio?
PS Ratio	0.2x
Sales	SEK 143.73m
Market Cap	SEK 31.00m

KAKEL 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	0.2x
Enterprise Value/EBITDA	-38.9x
PEG Ratio	n/a

Price to Sales Ratio vs Peers

How does KAKEL's PS Ratio compare to its peers?

The above table shows the PS ratio for KAKEL 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	0.4x
MEAB B Malmbergs Elektriska	0.6x	n/a	SEK 324.0m
BEGR BE Group	0.1x	n/a	SEK 608.9m
FNM Ferronordic	0.2x	9.6%	SEK 901.0m
SARS Sarsys	0.8x	n/a	SEK 34.5m
KAKEL Kakel Max	0.2x	n/a	SEK 31.0m

Price-To-Sales vs Peers: KAKEL is good value based on its Price-To-Sales Ratio (0.2x) compared to the peer average (0.4x).

Price to Sales Ratio vs Industry

How does KAKEL's PS Ratio compare vs other companies in the European Trade Distributors Industry?

17 Companies	Price / Sales	Estimated Growth	Market Cap

17 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Sales vs Industry: KAKEL is good value based on its Price-To-Sales Ratio (0.2x) compared to the European Trade Distributors industry average (0.5x).

Price to Sales Ratio vs Fair Ratio

What is KAKEL'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.

KAKEL PS Ratio vs Fair Ratio.
Fair Ratio
Current PS Ratio	0.2x
Fair PS Ratio	n/a

Price-To-Sales vs Fair Ratio: Insufficient data to calculate KAKEL's Price-To-Sales Fair Ratio for valuation analysis.

Analyst Price Targets

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

Analyst Forecast: Insufficient data to show price forecast.

Discover undervalued companies

Inission

SEK 748.9m

Engages in the supply of tailored manufacturing services and products in the field of industrial electronics and mechanics in Sweden, Finland, Estonia, Norway, the United States, and internationally.

INISS B

SEK 33.80

-7.9%

-29.6%

Storskogen Group

SEK 17.0b

Owns and develops small and medium-sized businesses operating in services, trade, and industrial sectors.

STOR B

SEK 9.73

-4.7%

27.5%

Trelleborg

SEK 84.3b

Provides engineered polymer solutions for seal, damp, and protect critical applications worldwide.

TREL B

SEK 354.60

-6.0%

12.4%