Stillfront Group AB (publ)

OM:SF Stock Report

Market Cap: SEK 3.4b

Stillfront Group Valuation

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

Discounted Cash Flow
Simply Wall St
SEK 25.92
Fair Value
74.1% undervalued intrinsic discount
5
Number of Analysts

Below Fair Value: SF (SEK6.71) is trading below our estimate of fair value (SEK25.92)

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

Key Valuation Metric

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

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

The above table shows the Price to Sales ratio for SF. This is calculated by dividing SF's market cap by their current revenue.
What is SF's PS Ratio?
PS Ratio0.5x
SalesSEK 7.22b
Market CapSEK 3.37b

Price to Sales Ratio vs Peers

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

The above table shows the PS ratio for SF vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PSEstimated GrowthMarket Cap
Peer Average3.6x
EG7 Enad Global 7
0.6x8.0%SEK 1.1b
G5EN G5 Entertainment
1x3.0%SEK 1.1b
MTG B Modern Times Group MTG
2.4x22.2%SEK 14.6b
PDX Paradox Interactive
10.3x10.9%SEK 22.7b
SF Stillfront Group
0.5x-0.7%SEK 3.4b

Price-To-Sales vs Peers: SF is good value based on its Price-To-Sales Ratio (0.5x) compared to the peer average (3.6x).

Price to Sales Ratio vs Industry

How does SF's PS Ratio compare vs other companies in the SE Entertainment Industry?

7 CompaniesPrice / SalesEstimated GrowthMarket Cap
MOMENT Moment Group
0.2xn/aUS$19.08m
FRAG Fragbite Group
0.2x36.5%US$5.93m
AIK B AIK Fotboll
0.1xn/aUS$3.22m
MAXENT B Maximum Entertainment
0.02x9.3%US$2.48m
SF 0.5xIndustry Avg. 0.7xNo. of Companies7PS012345+
7 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Sales vs Industry: SF is good value based on its Price-To-Sales Ratio (0.5x) compared to the Swedish Entertainment industry average (0.7x).

Price to Sales Ratio vs Fair Ratio

What is SF'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.

SF PS Ratio vs Fair Ratio.
Fair Ratio
Current PS Ratio0.5x
Fair PS Ratio1.1x

Price-To-Sales vs Fair Ratio: SF is good value based on its Price-To-Sales Ratio (0.5x) 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 SF forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
CurrentSEK 6.71
SEK 10.00
+49.1%
21.7%SEK 13.00SEK 7.50n/a5
Feb ’26SEK 6.69
SEK 10.42
+55.7%
22.9%SEK 14.00SEK 7.50n/a6
Jan ’26SEK 8.36
SEK 11.21
+34.2%
19.3%SEK 14.00SEK 7.50n/a7
Dec ’25SEK 7.34
SEK 11.21
+52.8%
19.3%SEK 14.00SEK 7.50n/a7
Nov ’25SEK 7.39
SEK 11.36
+53.8%
20.3%SEK 14.00SEK 7.50n/a7
Oct ’25SEK 6.44
SEK 12.17
+89.0%
15.6%SEK 14.00SEK 9.50n/a7
Sep ’25SEK 7.57
SEK 12.74
+68.3%
17.2%SEK 16.00SEK 9.50n/a7
Aug ’25SEK 8.74
SEK 12.84
+46.9%
16.1%SEK 16.00SEK 9.50n/a8
Jul ’25SEK 9.94
SEK 14.41
+45.0%
17.9%SEK 20.00SEK 10.50n/a8
Jun ’25SEK 11.83
SEK 16.14
+36.4%
29.2%SEK 27.00SEK 10.50n/a9
May ’25SEK 10.60
SEK 16.36
+54.4%
30.4%SEK 27.00SEK 10.50n/a9
Apr ’25SEK 9.53
SEK 16.51
+73.3%
29.8%SEK 27.00SEK 10.50n/a9
Mar ’25SEK 9.92
SEK 16.62
+67.6%
29.1%SEK 27.00SEK 10.50n/a9
Feb ’25SEK 10.65
SEK 17.29
+62.3%
29.8%SEK 27.00SEK 12.00SEK 6.698
Jan ’25SEK 12.17
SEK 19.83
+63.0%
28.5%SEK 27.00SEK 12.00SEK 8.368
Dec ’24SEK 11.24
SEK 19.83
+76.4%
28.5%SEK 27.00SEK 12.00SEK 7.348
Nov ’24SEK 11.37
SEK 20.58
+81.1%
29.2%SEK 27.00SEK 12.00SEK 7.398
Oct ’24SEK 16.00
SEK 27.38
+71.1%
16.0%SEK 35.00SEK 20.00SEK 6.448
Sep ’24SEK 18.52
SEK 27.11
+46.4%
15.5%SEK 35.00SEK 20.00SEK 7.579
Aug ’24SEK 19.25
SEK 27.11
+40.8%
15.5%SEK 35.00SEK 20.00SEK 8.749
Jul ’24SEK 18.03
SEK 27.50
+52.5%
15.1%SEK 35.00SEK 20.00SEK 9.949
Jun ’24SEK 20.17
SEK 28.25
+40.1%
16.1%SEK 35.00SEK 20.00SEK 11.8310
May ’24SEK 21.80
SEK 27.20
+24.8%
19.1%SEK 35.00SEK 19.50SEK 10.6010
Apr ’24SEK 20.05
SEK 27.50
+37.2%
19.6%SEK 35.00SEK 19.50SEK 9.539
Mar ’24SEK 18.78
SEK 28.75
+53.1%
22.1%SEK 40.00SEK 19.50SEK 9.9210
Feb ’24SEK 18.44
SEK 30.80
+67.1%
29.4%SEK 45.00SEK 20.00SEK 10.6510
Analyst Price Target
Consensus Narrative from 5 Analysts
SEK 10.00
Fair Value
33.0% undervalued intrinsic discount
5
Number of Analysts

Analyst Forecast: Target price is more than 20% higher than the current share price, but analysts are not 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 Analysis2025/02/17 04:29
End of Day Share Price 2025/02/14 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

Stillfront Group AB (publ) is covered by 13 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
null nullABG Sundal Collier
Nicholas Michael DempseyBarclays
Nicholas Michael DempseyBarclays