EN DE

Sotkamo Silver AB (SOSI1) Fair Value & Analysis

Basic Materials · FI · Market cap €118M · ISIN SE0001057910

What is Sotkamo Silver AB really worth?

SS Sotkamo Silver AB SOSI1 · HE
Price€0.4680
Fair Value€0.1445
Upside−69.1%
Quality26/100

Below-average quality, and trading another 224% above our fair value of €0.1445.

Watch Sotkamo Silver 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

Moderate debt · generates free cash flow

Risks

!Weak Growth (revenue 5y +1.4 %/yr)
!Thin margins · 2.6% net margin
!Mixed vs. peers (6/13)
!Narrow moat 42/100
!Evidence only low, so the estimate is less certain
!Weak on past: 18 out of 100
Evidence: Low Range €0.1020 – €0.1955

Fair value as of: Aug 13, 2026

From 11 valuation models · updated 22 days ago

Share price +17.7% 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 (€0.1955). The favourable scenario is already priced in.
  • Weak quality (26/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
  • A fairly wide model range (€0.1020 to €0.1955) leaves room in how you read the outcome.

Price vs Fair Value (5 years)

€0.7020 €0.0328 Fair Value €0.1445 Jun 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range €0.0328 – €0.7020 · fair‑value band €0.1020 – €0.1955 · the €0.4680 price screens above the €0.1445 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

Sotkamo Silver AB (SOSI1) currently trades at €0.4680, while our model-based Fair Value estimate is €0.1445, implying the stock looks roughly 223.8% overvalued today. The Quality Score stands at 26/100 (below-average quality), in the Basic Materials sector. Bull case: the DCF Models group reads highest at a median of €0.9600 per share, and 7 of the 9 models we run sit above the €0.4680 price. Bear case: the Growth DCF group reads lowest at €0.4400, and 2 of the 9 models stay below the price. Evidence for this calculation is low.

Over the trailing twelve months, Sotkamo Silver AB generated revenue of €369M at a net margin of −13.4%. Revenue grew 24.5% year over year. It earns a return on equity of −19.9%. Net debt stands at €203M. Fundamentals as of Aug 13, 2026

Our scenario range runs from €0.1020 (bear case) to €0.1955 (bull case); at €0.4680, 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 36% below its 52-week high, currently above its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at −82% fair-value upside, at −69%, SOSI1 screens cheaper 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 €0.0068 per share, which is 4.7 % 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 €0.5700 €0.9600 €2.09 72
Growth DCF €0.5100 €1.07 €1.94 72
5Y EBITDA Exit €1.08 €2.29 €4.66 68
All 11 models by family
DCF Models
FCF DCF €0.5700 €0.9600 €2.09 72
5Y Revenue Exit €0.1100 €0.3300 €0.7800 63
5Y EBITDA Exit €1.08 €2.29 €4.66 68
10Y Revenue Exit €0.2700 €0.7300 €0.9300 64
10Y EBITDA Exit €0.8800 €2.51 €5.37 60
Multiples
EV/EBIT €0.0500 61
EV/EBITDA €1.35 €1.94 €2.52 67
EV/Revenue €0.0300 50
Asset-Based
NCAV (Graham) €0.3600 €0.4800 €0.7100 54
Growth DCF
Growth DCF €0.5100 €1.07 €1.94 72
Rev-Margin DCF €0.1500 €0.4400 €1.04 63

Widest divergence: Multiples (€1.94) versus Growth DCF (€0.4400). Highest evidence: FCF DCF (72).

Notify me when SOSI1 reaches fair value

Put SOSI1 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 46.8
P/S ratio 0.32 TTM
EPS (TTM) €0.0100 price ÷ EPS = P/E 46.8
Net margin −13.4% FY2025
Return on equity 4.6% TTM
Return on assets (EBIT) 2.2% avg 5y
More key figures
Growth
Revenue (TTM) €369M TTM
Revenue growth (YoY) +169% 3y avg +1.9%
EPS growth (YoY) −90.0%
Balance sheet & cash flow
Free cash flow €27.8M FY2025
Net debt €203M FY2025 · ≈ 7.3 yrs of FCF

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 26/100

Of which business quality 24 · Market factors (momentum, volatility) 52

Profitability 9
Margins and returns on capital today
Quality Growth 16
Are margins and returns improving?
Cashflow 25
Earnings quality: real cash, not paper profit
Fin. Strength 24
Balance sheet, leverage, solvency risk
Investment 91
Disciplined investing over empire-building
Low Volatility 0
Calm price path (market factor)
Momentum 72
Price trend over the last 3–12 months (market factor)
52W Momentum 80
Distance to the 52-week high (market factor)
Net Issuance 0
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

Sotkamo Silver AB, a mining and ore prospecting company, develops and utilizes mineral deposits in the Kainuu region in Finland. The company primarily explores for silver, gold, lead, and zinc deposits. It holds interest in the silver mine project located in Sotkamo, Finland. The company was incorporated in 1983 and is based in Stockholm, Sweden.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Sotkamo Silver AB reported revenue of 392M SEK in FY2025 versus 387M SEK in FY2021, a compound +0.3%/yr. Reported net income was −52.6M SEK in FY2025.

Growth Quality 26/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
€392M
Latest YoY
−4.9%
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.
+1.9%
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.
+1.4%
Avg. revenue growth/yr (17Y) 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.
+32.4%
Value creation/yr We only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Revenue +0.3%/yr
FY21 387M SEK
FY22 371M SEK
FY23 410M SEK
FY24 412M SEK
FY25 392M SEK
Net income
FY21 −17.5M SEK
FY22 −27.8M SEK
FY23 27.2M SEK
FY24 −16.4M SEK
FY25 −52.6M SEK

SOSI1 screens 224% overvalued. Compare with First Majestic Silver Corp →

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). "Sotkamo Silver AB Fair Value". https://www.fairvalue-calculator.com/stock/SOSI1

Peer Group

Materials · 3588 stocks

How this stock ranks against its sector: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median. (Industry “Silver” was too small, so the broader sector is used.)

Quality Score 26 · Bottom 25%
Fair Value upside −69% · Bottom 25%
Return on equity (TTM) 5% · Above median
Return on assets 12% · Top 25%
Net margin (TTM) 3% · Below median
Operating margin (TTM) 0% · Below median
Revenue growth 169% · Top 25%
Debt / equity 0.61× · Higher than 75% of peers

Valuation Multiples vs Materials median · lower = cheaper

P/E (TTM) 46.8× · Pricier than 75% of peers
P/B 0.56× · Cheaper than 75% of peers
P/S (TTM) 0.37× · Cheaper than 75% of peers
P/FCF 4.9× · Pricier than median
EV/EBITDA 1.5× · Cheaper than 75% of peers

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
FUTURE100 · sector 16
PAST18 · sector 16
HEALTH69 · sector 95
DIVIDEND0 · sector 34

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 Silver stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
First Majestic Silver Corp AG $21.74 $5.78 −73%
Discovery Silver Corp DSV C$12.48 C$3.82 −69%
Aya Gold & Silver Inc AYA C$40.53 C$7.46 −82%
Endeavour Silver Corp EDR C$15.65 C$1.76 −89%
Silvercorp Metals Inc SVM $13.11 $7.70 −41%
Andean Precious Metals Corp APM C$7.04 C$12.33 +75%
Apollo Silver Corp APGO C$3.21 C$0.5200 −84%
Minaurum Silver Inc MGG C$0.2900 C$0.0400 −86%
Argenta Silver Corp AGAG C$0.5350 C$0.0600 −89%
Excellon Resources Inc EXN C$0.3900 C$0.0600 −85%

Compare Sotkamo Silver AB with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials 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 Sotkamo Silver AB (SOSI1) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of €0.1445 versus a price of €0.4680, about −69% upside (overvalued).
What is the fair value of SOSI1?
Our model-based fair value for Sotkamo Silver AB is €0.1445 (as of Aug 13, 2026), built from audited fundamentals. The current price: €0.4680.
What is the quality score of SOSI1?
Sotkamo Silver AB has a Quality Score of 26/100. 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 Sotkamo Silver AB (SOSI1)?
Sotkamo Silver AB reported trailing-twelve-month revenue of about €369M (latest available figure, as of Aug 13, 2026).
What is the net profit margin of SOSI1?
The net profit margin of Sotkamo Silver AB is about −13.4%, meaning it is currently running at a net loss. Based on the latest reported figures.
Free · no account needed

Watch Sotkamo Silver AB in the live analysis

One click puts Sotkamo Silver 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.