EN DE

AddLife AB (ALIF-B) Fair Value & Analysis

Healthcare · SE · Market cap 20.2B SEK (≈ $2.1B) · ISIN SE0014401378

What is AddLife AB really worth?

AA AddLife AB ALIF-B · ST
Pricekr 163.50
Fair Valuekr 81.17
Upside−50.4%
Quality66/100

A solid business, but trading 101% above our fair value of kr 81.17.

Watch AddLife AB for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

Healthy Growth (revenue 5y +14.6 %/yr)
Moderate debt · generates free cash flow

Risks

!Thin margins · 5.5% net margin
!Trails peers (5/14)
!Narrow moat 43/100
!Weak on dividend: 18 out of 100

For context

·0.92% dividend yield
Evidence: High Range kr 60.87 – kr 107.54

Fair value as of: Aug 28, 2026

From 24 valuation models · updated 8 days ago

Share price +0.2% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The price sits above even our optimistic bull case (kr 107.54). The favourable scenario is already priced in.
  • Solid but not exceptional quality (66/100) and above fair value, neither a clear bargain nor a standout compounder.

Price vs Fair Value (5 years)

kr 379.11 kr 54.95 Fair Value kr 81.17 Jun 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 28, 2026.

How to read this chart

60‑month range kr 54.95 – kr 379.11 · fair‑value band kr 60.87 – kr 107.54 · the kr 163.50 price screens above the kr 81.17 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 28, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

AddLife AB (ALIF-B) currently trades at kr 163.50, while our model-based Fair Value estimate is kr 81.17, implying the stock looks roughly 101.4% overvalued today. The Quality Score stands at 66/100 (solid quality), in the Healthcare sector. Bull case: the DCF Models group reads highest at a median of kr 163.26 per share, and 7 of the 24 models we run sit above the kr 163.50 price. Bear case: the Asset-Based group reads lowest at kr 31.09, and 17 of the 24 models stay below the price. Evidence for this calculation is high.

Over the trailing twelve months, AddLife AB generated revenue of 10.4B SEK at a net margin of 5.5%. Revenue declined 2.1% year over year. It earns a return on equity of 10.6%. Net debt stands at 4.0B SEK. Fundamentals as of Aug 28, 2026

Our scenario range runs from kr 60.87 (bear case) to kr 107.54 (bull case); at kr 163.50, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 21% below its 52-week high and 27% above its 52-week low, currently above its 200-day average. For context, the median of 10 Healthcare peers we cover trades at −46% fair-value upside, at −50%, ALIF-B screens richer than that median.

Fair Value models

This estimate rests on fiscal year 2025 figures, and about 8 months have passed since. In that time the company retained roughly kr 2.13 per share, which is 2.6 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small. Every input is real reported data, nothing guessed.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
FCF DCF kr 119.93 kr 239.75 kr 524.41 74
EPV kr 29.08 kr 36.79 kr 43.54 74
Growth DCF kr 116.47 kr 251.74 kr 463.80 74
All 24 models by family
DCF Models
FCF DCF kr 119.93 kr 239.75 kr 524.41 74
Owner Earnings kr 117.15 kr 253.65 kr 513.46 71
5Y Revenue Exit kr 67.11 kr 128.59 kr 213.33 70
5Y EBITDA Exit kr 118.35 kr 241.50 kr 403.68 72
5Y P/E Exit kr 76.34 kr 148.92 kr 235.20 69
10Y Revenue Exit kr 80.82 kr 147.77 kr 254.96 64
10Y EBITDA Exit kr 118.01 kr 233.78 kr 425.11 65
10Y P/E Exit kr 89.36 kr 163.26 kr 274.51 62
Earnings-Based
Graham-Dodd kr 32.47 kr 186.08 kr 258.75 63
Lynch FV kr 52.40 kr 74.86 kr 97.32 61
PEG = 1.0 kr 52.40 kr 74.86 kr 97.32 57
EPV kr 29.08 kr 36.79 kr 43.54 74
Multiples
P/E Multiple kr 78.78 kr 105.04 kr 131.30 63
P/S Multiple kr 60.87 kr 81.17 kr 101.46 58
P/B Multiple kr 60.87 kr 81.17 kr 101.46 55
EV/EBIT kr 67.58 kr 95.85 kr 124.11 65
EV/EBITDA kr 125.04 kr 172.46 kr 219.88 67
EV/Revenue kr 43.31 kr 69.25 kr 95.18 53
Asset-Based
NCAV (Graham) kr 23.20 kr 31.09 kr 46.41 54
Growth DCF
Growth DCF kr 116.47 kr 251.74 kr 463.80 74
Rev-Margin DCF kr 67.11 kr 127.23 kr 210.53 70
Economic Profit
Residual Income kr 41.10 kr 45.97 kr 78.40 74
ROIC Compounder kr 29.08 kr 36.79 kr 43.54 72
Growth Earnings
Growth-Adj P/E kr 79.51 kr 113.58 kr 147.66 67

Widest divergence: DCF Models (kr 163.26) versus Asset-Based (kr 31.09). Highest evidence: FCF DCF (74).

Notify me when ALIF-B reaches fair value

Put ALIF-B on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 32.8 as of Jun 7, 2026
P/S ratio 1.76 P/E × margin
EPS (TTM) kr 4.65 price ÷ EPS = P/E 32.8
Dividend yield 0.9% payout 32.3%
Net margin 5.4% FY2025
Return on equity 10.6% TTM
More key figures
Profitability
Return on assets (EBIT) 6.4% avg 5y
Operating margin 8.7% TTM
Growth
Revenue (TTM) 10.4B SEK TTM
Revenue growth (YoY) −2.1% 3y avg +4.8%
EPS growth (YoY) +6.5%
Balance sheet & cash flow
Free cash flow 1.1B SEK FY2025
Net debt 4.0B SEK FY2025 · ≈ 3.5 yrs of FCF

Figures from reported company fundamentals · as of Aug 28, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 66/100

Of which business quality 64 · Market factors (momentum, volatility) 40

Profitability 46
Margins and returns on capital today
Quality Growth 59
Are margins and returns improving?
Cashflow 71
Earnings quality: real cash, not paper profit
Fin. Strength 51
Balance sheet, leverage, solvency risk
Investment 94
Disciplined investing over empire-building
Low Volatility 36
Calm price path (market factor)
Momentum 45
Price trend over the last 3–12 months (market factor)
52W Momentum 35
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

AddLife AB (publ), together with its subsidiaries, provides instruments and equipment, consumables, and reagents primarily to medical care, research, colleges, and universities, as well as the food and pharmaceutical industries. The company operates in two segments, Labtech and Medtech.

Full company description

AddLife AB (publ), together with its subsidiaries, provides instruments and equipment, consumables, and reagents primarily to medical care, research, colleges, and universities, as well as the food and pharmaceutical industries. The company operates in two segments, Labtech and Medtech. The Labtech segment offers products, solutions, and services in the areas of diagnostics, and biomedical research and laboratory analysis. It offers products and solutions, including analytical instruments, equipment, microscopes, consumables, and reagents, as well as software support and technical services; and in the areas of microbiology, clinical chemistry, coagulation, molecular biology, research, immunology, point-of-care testing, veterinary diagnostics, as well as in the food industry. This segment also provides training programs for its customers. The Medtech segment provides medical device products for surgery, orthopaedics, critical care, endoscopy, wound care, healthcare IT, ophthalmology, home adaptation, and technical aids, as well as surgical procedures, welfare technology, and assistive devices for the elderly and disabled. It operates in Sweden, the United Kingdom, Ireland, Spain, Denmark, Norway, Italy, Finland, Switzerland, Germany, Poland, Austria, rest of Europe, and internationally. AddLife AB (publ) was founded in 1906 and is based in Stockholm, Sweden.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

AddLife AB reported revenue of 10.4B SEK in FY2025 versus 8.0B SEK in FY2021, a compound +6.9%/yr. Reported net income was 560M SEK in FY2025, compounding −6.1%/yr from FY2021.

Growth Quality 90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
10.4B SEK
Latest YoY
+1.5%
Avg. revenue growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+4.8%
Avg. revenue growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+14.6%
Avg. revenue growth/yr (13Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+20.7%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years, EBIT basis) plus dividend yield: value created per share and year.
+2.3% (1.4 + 0.9)
Revenue +6.9%/yr
FY21 8.0B SEK
FY22 9.1B SEK
FY23 9.7B SEK
FY24 10.3B SEK
FY25 10.4B SEK
Net income −6.1%/yr
FY21 719M SEK
FY22 480M SEK
FY23 190M SEK
FY24 252M SEK
FY25 560M SEK
Character of growth · EPS growth decomposed (2014-2025) +10.9 % p.a.
Revenue per share +17.6 %

of which total revenue +21.6 % · buybacks/dilution −3.3 %

EBIT margin −0.9 %
Tax rate −1.7 %
Residual (interest, one-offs) −3.2 %

Annual growth per factor. These are factors, not summands: multiplied they give the EPS growth rate, added they do not quite. Start and end points are 3-year averages (details on hover).

ALIF-B screens 101% overvalued. Compare with Intuitive Surgical, Inc →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "AddLife AB Fair Value". https://www.fairvalue-calculator.com/stock/ALIF-B

Peer Group

Medical Instruments & Supplies · 194 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 66 · Above median
Fair Value upside −50% · Below median
Return on equity (TTM) 11% · Above median
Return on assets 4% · Above median
Net margin (TTM) 5% · Below median
Operating margin (TTM) 9% · Below median
Revenue growth −2% · Below median
Dividend yield (TTM) 0.9% · Below median
Debt / equity 0.52× · Higher than 75% of peers

Valuation Multiples vs Medical Instruments & Supplies median · lower = cheaper

P/E (TTM) 32.8× · Pricier than median
P/B 3.71× · Pricier than 75% of peers
P/S (TTM) 1.95× · Cheaper than median
P/FCF 1.9× · Cheaper than median
EV/EBITDA 15.8× · Pricier than median

Strength profile in five axes (Snowflake)

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 0
FUTURE0 · sector 29
PAST42 · sector 26
HEALTH74 · sector 96
DIVIDEND18 · sector 30

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Medical Instruments & Supplies stocks, each showing price versus our Fair Value estimate (as of Aug 28, 2026).

Stock Price Fair Value vs Fair Value
Intuitive Surgical, Inc ISRG $367.07 $150.04 −59%
EssilorLuxottica Société anonyme EL €160.35 €94.93 −41%
Medline Inc MDLN $36.59 $30.15 −18%
Becton, Dickinson and Company BDX $187.12 $100.46 −46%
Alcon Inc ALC $72.23 $39.78 −45%
ResMed Inc RMD A$33.19 A$26.23 −21%
West Pharmaceutical Services, Inc WST $337.47 $141.58 −58%
Sartorius Stedim Biotech S.A DIM €197.70 €48.88 −75%
Straumann Holding STMN CHF 97.38 CHF 47.31 −51%
Sartorius Aktiengesellschaft SRT3 €253.50 €63.30 −75%

Compare AddLife AB with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Healthcare stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is AddLife AB (ALIF-B) overvalued or undervalued?
As of Aug 28, 2026, our model estimates a fair value of kr 81.17 versus a price of kr 163.50, about −50% upside (overvalued).
What is the fair value of ALIF-B?
Our model-based fair value for AddLife AB is kr 81.17 (as of Aug 28, 2026), built from audited fundamentals. The current price: kr 163.50.
What is the quality score of ALIF-B?
AddLife AB has a Quality Score of 66/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of AddLife AB (ALIF-B)?
AddLife AB reported trailing-twelve-month revenue of about 10.4B SEK (latest available figure, as of Aug 28, 2026).
What is the net profit margin of ALIF-B?
The net profit margin of AddLife AB is about 5.5%, meaning it keeps roughly 5.5% of revenue as net income. Based on the latest reported figures.
Does AddLife AB pay a dividend?
AddLife AB currently shows a dividend yield of about 0.92% relative to its recent price (as of Aug 28, 2026).
Free · no account needed

Watch AddLife AB in the live analysis

One click puts AddLife AB on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.