Subscribe

AcadeMedia AB (publ) (ACAD.ST)

SEK100.60 -3.60 (-3.45%)
SE STO Consumer Defensive Education & Training Services
Address Adolf Fredriks Kyrkogata 2 101 24
Stockholm, SE
CEO Marcus Strömberg
IPO 2016-06-15
ISIN SE0007897079

Explore sections of this company profile

Description

AcadeMedia AB (publ) functions as an independent provider of educational services across northern Europe. The company organizes its operations into four distinct divisions: Preschool, Compulsory School, Upper Secondary School, and Adult Education. Collectively, AcadeMedia oversees approximately 650 learning institutions, which include preschools, primary and secondary schools, alongside various adult education programs. Established in 1996, the organization maintains its corporate headquarters in Stockholm, Sweden.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
SEK100.60 -3.60 (-3.45%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
171.8K
Beta
0.54
Float Shares
68.36M
Free Float %
71.3%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+1.17% +7.22% +1.96% +16.59% +1.96% +5.37% +27.29% +100.97% +29.68% +82.55% +82.55%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
100.60
DCF (Unlevered) 798.06 +693.3%
DCF (Levered) 858.97 +753.8%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 2 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.19
Distress
Piotroski F-Score
7 / 9
Strong
MOAT Score
6 / 10
Developing
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
4 / 5
High
ROA Score
4 / 5
High
D/E Score
1 / 5
Low
P/E Score
4 / 5
High
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Education & Training Services: +8.8%
    +7.8% Q1'26: +5.3% (vs Q1'25)
  • EPS growth Education & Training Services: +23.7%
    +34.3% Q1'26: +27.3% (vs Q1'25)
  • FCF margin FCF growth · Education & Training Services: +33.4%
    +15.9% Q1'26: +16.0% (vs Q1'25)
  • EBIT margin Education & Training Services: +14.0%
    +9.4% Q1'26: +7.6% (vs Q1'25)
  • ROIC Education & Training Services: +8.8%
    +7.7% Q1'26: +6.3% (vs Q1'25)
  • Share dilution Education & Training Services: +0.0%
    -3.4% Q1'26: -5.3% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Education & Training Services: -0.27×
    2.94× Q1'26: 3.44× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.51) × ERP
WACC = 46% × Ke + 54% × Kd (6.0%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 793.22 Current price: 100.60
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Jun 2016
actual
Jun 2017
actual
Jun 2018
actual
Jun 2019
actual
Jun 2020
actual
Jun 2021
actual
Jun 2022
actual
Jun 2023
actual
Jun 2024
actual
Jun 2025
actual
Jun 2026
1 Rev. Ana.
1 EPS Ana.
Jun 2027
2 Rev. Ana.
2 EPS Ana.
Jun 2028
2 Rev. Ana.
2 EPS Ana.
Revenue
8.61B
est: 8.55B (+0.7%)
9.52B
est: 9.47B (+0.5%)
10.81B
est: 10.78B (+0.2%)
11.72B
est: 11.75B (-0.3%)
11.94B
est: 12.35B (-3.3%)
12.97B
est: 13.25B (-2.1%)
13.89B
est: 14.35B (-3.2%)
15.54B
est: 15.55B (-0.1%)
17.33B
est: 17.36B (-0.1%)
18.68B
est: 19.08B (-2.1%)
20.32B
20.13B – 20.51B
+6.5% YoY
22.24B
21.84B – 22.63B
+9.4% YoY
23.05B
22.91B – 23.19B
+3.7% YoY
EBITDA
722.00M
est: 1.82B (-60.4%)
833.00M
est: 2.02B (-58.7%)
920.00M
est: 2.30B (-60.0%)
926.00M
est: 2.50B (-63.0%)
2.49B
est: 2.63B (-5.5%)
2.75B
est: 2.82B (-2.5%)
2.98B
est: 3.06B (-2.5%)
3.22B
est: 3.31B (-2.9%)
3.66B
est: 3.70B (-1.0%)
4.11B
est: 4.07B (+1.1%)
4.33B
4.29B – 4.37B
+6.5% YoY
4.74B
4.65B – 4.82B
+9.4% YoY
4.91B
4.88B – 4.94B
+3.7% YoY
EBIT
535.00M
est: 757.83M (-29.4%)
609.00M
est: 839.15M (-27.4%)
670.00M
est: 955.28M (-29.9%)
624.00M
est: 1.04B (-40.1%)
969.00M
est: 1.09B (-11.4%)
1.18B
est: 1.17B (+0.3%)
1.22B
est: 1.27B (-4.0%)
1.29B
est: 1.38B (-6.1%)
1.49B
est: 1.54B (-3.2%)
1.76B
est: 1.69B (+4.1%)
1.80B
1.78B – 1.82B
+6.5% YoY
1.97B
1.93B – 2.01B
+9.4% YoY
2.04B
2.03B – 2.05B
+3.7% YoY
Net Income
319.00M
est: 337.36M (-5.4%)
416.00M
est: 445.19M (-6.6%)
430.00M
est: 477.33M (-9.9%)
431.00M
est: 441.69M (-2.4%)
431.00M
est: 420.49M (+2.5%)
599.00M
est: 622.73M (-3.8%)
605.00M
est: 676.32M (-10.5%)
578.00M
est: 613.90M (-5.8%)
632.00M
est: 677.11M (-6.7%)
821.00M
est: 834.11M (-1.6%)
1.05B
1.04B – 1.07B
+26.3% YoY
1.26B
1.22B – 1.30B
+19.4% YoY
1.33B
1.30B – 1.36B
+5.6% YoY
SGA
1.88B
est: 690.76M (+171.6%)
2.06B
est: 764.88M (+169.8%)
2.32B
est: 870.74M (+166.4%)
2.52B
est: 948.87M (+165.3%)
1.24B
est: 997.23M (+24.0%)
1.35B
est: 1.07B (+26.3%)
1.37B
est: 1.16B (+18.3%)
1.57B
est: 1.26B (+24.7%)
1.74B
est: 1.40B (+23.8%)
est: 1.54B (-100.0%)
1.64B
1.63B – 1.66B
+6.5% YoY
1.80B
1.76B – 1.83B
+9.4% YoY
1.86B
1.85B – 1.87B
+3.7% YoY
EPS
3.61
est: 3.34 (+7.9%)
4.41
est: 4.41 (-0.1%)
4.29
est: 4.73 (-9.4%)
4.10
est: 4.38 (-6.4%)
4.09
est: 4.17 (-1.9%)
5.64
est: 6.17 (-8.7%)
5.73
est: 6.71 (-14.5%)
5.47
est: 6.09 (-10.1%)
6.06
est: 6.71 (-9.7%)
8.14
est: 8.27 (-1.6%)
10.45
10.32 – 10.57
+26.3% YoY
12.47
12.07 – 12.87
+19.4% YoY
13.17
12.86 – 13.48
+5.6% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-11 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5
2026-05-08 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5
2026-05-07 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5
2026-05-06 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5
2026-05-05 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5
2026-05-04 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5
2026-04-30 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5
2026-04-29 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5
2026-04-28 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5
2026-04-27 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5
2026-04-24 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5
2026-04-23 A- 4/5 5/5 4/5 4/5 1/5 4/5 3/5
2026-04-22 A- 4/5 5/5 4/5 4/5 1/5 4/5 3/5
2026-04-21 A- 4/5 5/5 4/5 4/5 1/5 4/5 3/5
2026-04-20 A- 4/5 5/5 4/5 4/5 1/5 4/5 3/5
2026-04-17 A- 4/5 5/5 4/5 4/5 1/5 4/5 3/5
2026-04-16 A- 4/5 5/5 4/5 4/5 1/5 4/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
4.13B
OE per share TTM
41.48
Owner's Yield
40.59%
Maintenance CapEx ratio
22.87%
Maint CapEx / Avg PPE
65.5%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 52 ETFs in our universe

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
106.0K
Shares Outstanding
95.87M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Marcus Strömberg President & Chief Executive Officer 12M male
Katarina Wilson Deputy Chief Executive Officer & Chief Operating Officer 7M female
Ingela Gullberg Head of Quality
Jimmy Kjellstrom Director of Administration & Head of Upper Secondary School Segment male
Jonas Nordstrom Chief Legal Officer male
Kristofer Hammar Director of Business Development and Head of the Preschool & International segment male
Lisa Oldmark Head of Communications & Public Affairs and Head of HR female
Christer Hammar Head of the Business Segment Adult Education male
Petter Sylvan Chief Financial Officer male
Hanna Clausen Head of Group Accounting & IR
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits