Hacksaw AB (publ)

OM:HACK Stock Report

Market Cap: SEK 17.1b

Hacksaw Valuation

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

Valuation Score

6/6

Valuation Score 6/6

  • Below Future Cash Flow Value

  • Significantly Below Future Cash Flow Value

  • Price-To-Earnings vs Peers

  • Price-To-Earnings vs Industry

  • Price-To-Earnings vs Fair Ratio

  • Analyst Forecast

Share Price vs Future Cash Flow Value

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

Ultimate guide to DCF valuation for stock investing

Learn how to determine fair value like the best investors in the world.

Below Future Cash Flow Value: HACK (SEK59.08) is trading below our estimate of future cash flow value (SEK302.32)

Significantly Below Future Cash Flow Value: HACK is trading below future cash flow value by more than 20%.

Key Valuation Metric

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

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

The above table shows the Price to Earnings ratio for HACK. This is calculated by dividing HACK's market cap by their current earnings.
What is HACK's PE Ratio?
PE Ratio12x
Earnings€133.64m
Market Cap€1.60b

Price to Earnings Ratio vs Peers

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

The above table shows the PE ratio for HACK vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average65.7x
PDX Paradox Interactive
104.6x37.82%SEK 13.1b
EMBRAC B Embracer Group
2.9x-25.25%SEK 12.0b
COFFEE B Coffee Stain Group
131.1x37.32%SEK 3.9b
ENVAR Envar Holding
24.1xn/aSEK 491.3m
HACK Hacksaw
12x25.33%SEK 17.1b

Price-To-Earnings vs Peers: HACK is good value based on its Price-To-Earnings Ratio (12x) compared to the peer average (65.7x).

Historical Price to Earnings Ratio

Historical Price to Earnings Ratio compares a stock's price to its earnings over time. Higher ratios indicate that investors are willing to pay more for the stock.

Fetching historical data

Price to Earnings Ratio vs Industry

How does HACK's PE Ratio compare vs other companies in the European Entertainment Industry?

2 CompaniesPrice / EarningsEstimated GrowthMarket Cap
HACK 12.0xIndustry Avg. 13.4xNo. of Companies11PE01224364860+
2 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: HACK is good value based on its Price-To-Earnings Ratio (12x) compared to the European Entertainment industry average (13.3x).

Price to Earnings Ratio vs Fair Ratio

What is HACK'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.

HACK PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio12x
Fair PE Ratio20.1x

Price-To-Earnings vs Fair Ratio: HACK is good value based on its Price-To-Earnings Ratio (12x) compared to the estimated Fair Price-To-Earnings Ratio (20.1x).

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 HACK forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
CurrentSEK 59.08
SEK 103.18
+74.64%
13.69%SEK 130.46SEK 90.10n/a5
Feb ’27SEK 56.68
SEK 99.92
+76.29%
3.50%SEK 104.92SEK 95.04n/a4
Jan ’27SEK 63.44
SEK 109.56
+72.70%
10.39%SEK 128.39SEK 98.32n/a4
Dec ’26SEK 63.60
SEK 110.89
+74.36%
10.46%SEK 130.29SEK 99.78n/a4
Nov ’26SEK 75.89
SEK 110.03
+44.98%
9.78%SEK 126.94SEK 97.67n/a4
Oct ’26SEK 67.42
SEK 109.89
+62.99%
9.77%SEK 126.77SEK 97.54n/a4
Sep ’26SEK 65.65
SEK 112.08
+70.72%
10.15%SEK 130.07SEK 100.08n/a4
SEK 103.18
Fair Value
42.7% undervalued intrinsic discount
5
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 Analysis2026/02/26 02:27
End of Day Share Price 2026/02/26 00:00
Earnings2025/12/31
Annual Earnings2025/12/31

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

Hacksaw AB (publ) is covered by 6 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.

AnalystInstitution
Jack CummingsBerenberg
James BassCitigroup Inc
Mikael LaséenDNB Carnegie