Subscribe

Bahnhof AB (publ) (BAHN-B.ST)

SEK59.70 +0.00 (+0.00%)
SE STO Communication Services Telecommunications Services
Address SveavAegen 41 111 40
Stockholm, SE
CEO Jon Karlung
Website bahnhof.se
IPO 2007-12-19
ISIN SE0010442418

Explore sections of this company profile

Description

Bahnhof AB (publ) operates as a prominent internet and telecommunications service provider, active throughout Sweden and other European countries. The company offers a diverse portfolio of services, encompassing high-speed broadband, traditional telephony, and a range of hosting options including server, virtual private server, and comprehensive cloud solutions. For digital security, Bahnhof supplies VPN, antivirus protection, and identity safeguarding. Their consumer-focused offerings also feature play and streaming services. Catering to businesses, they provide specialized solutions such as wireless office WiFi, WAN, and SD-WAN. Additionally, Bahnhof delivers critical backbone and carrier services, like network capacity, wavelength connectivity, IP transit, and SIP services, aimed at enterprise clients and fellow operators. Their extensive IT services also cover datacenter management, tailored IT operations, expert consultancy, robust data security, and colocation facilities. Founded in 1994, Bahnhof AB (publ) is based in Stockholm, Sweden, and operates as a subsidiary of KN Telecom AB.

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
SEK59.70 +0.00 (+0.00%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
82.1K
Beta
0.61
Float Shares
23.33M
Free Float %
21.7%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.71% +2.95% +4.30% +5.08% +0.00% +5.08% -3.29% +31.45% +47.42% +189.12% +6,100.00%
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
59.70
DCF (Unlevered) 69.65 +16.7%
DCF (Levered) 80.44 +34.7%

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 1 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
7.06
Safe zone
Piotroski F-Score
5 / 9
Average
MOAT Score
6 / 10
Developing
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
4 / 5
High
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
2 / 5
Medium
P/E Score
1 / 5
Low
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Telecommunications Services: +7.0%
    +9.7% Q1'26: +8.6% (vs Q1'25)
  • EPS growth Telecommunications Services: +15.8%
    -18.1% Q1'26: +7.4% (vs Q1'25)
  • FCF margin FCF growth · Telecommunications Services: +29.4%
    +10.7% Q1'26: +14.2% (vs Q1'25)
  • EBIT margin Telecommunications Services: +14.7%
    +10.6% Q1'26: +13.5% (vs Q1'25)
  • ROIC Telecommunications Services: +6.4%
    +202.5% Q1'26: +372.3% (vs Q1'25)
  • Share dilution Telecommunications Services: +0.0%
    +0.0% Q1'26: +0.3% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Telecommunications Services: 1.26×
    0.45× Q1'26: 0.41× (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 (0.59) × ERP
WACC = 97% × Ke + 3% × Kd (4.0%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 70.96 Current price: 59.70
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 Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Dec 2029
1 Rev. Ana.
1 EPS Ana.
Revenue
824.17M
est: 828.00M (-0.5%)
993.62M
est: 994.00M (0.0%)
1.14B
est: 1.19B (-4.7%)
1.29B
est: 1.38B (-6.5%)
1.47B
est: 1.58B (-6.7%)
1.60B
est: 1.62B (-0.9%)
1.73B
est: 1.73B (+0.0%)
1.87B
est: 1.83B (+2.1%)
2.02B
est: 1.94B (+4.2%)
2.21B
est: 2.23B (-0.7%)
2.48B
2.48B – 2.48B
+11.1% YoY
2.81B
2.81B – 2.81B
+13.6% YoY
3.15B
3.15B – 3.15B
+11.9% YoY
3.49B
3.49B – 3.49B
+10.7% YoY
EBITDA
121.85M
est: 137.46M (-11.4%)
143.65M
est: 165.02M (-13.0%)
177.83M
est: 198.23M (-10.3%)
193.85M
est: 229.44M (-15.5%)
236.62M
est: 261.81M (-9.6%)
244.24M
est: 268.62M (-9.1%)
287.32M
est: 287.21M (+0.0%)
333.54M
est: 304.15M (+9.7%)
348.46M
est: 319.68M (+9.0%)
345.16M
est: 368.08M (-6.2%)
408.81M
408.81M – 408.81M
+11.1% YoY
464.38M
464.38M – 464.38M
+13.6% YoY
519.71M
519.71M – 519.71M
+11.9% YoY
575.16M
575.16M – 575.16M
+10.7% YoY
EBIT
97.63M
est: 110.21M (-11.4%)
111.44M
est: 132.31M (-15.8%)
136.97M
est: 158.93M (-13.8%)
146.07M
est: 183.95M (-20.6%)
184.33M
est: 209.91M (-12.2%)
188.35M
est: 215.37M (-12.5%)
229.52M
est: 230.27M (-0.3%)
276.32M
est: 243.85M (+13.3%)
286.78M
est: 250.37M (+14.5%)
234.73M
est: 288.28M (-18.6%)
320.17M
320.17M – 320.17M
+11.1% YoY
363.70M
363.70M – 363.70M
+13.6% YoY
407.03M
407.03M – 407.03M
+11.9% YoY
450.46M
450.46M – 450.46M
+10.7% YoY
Net Income
71.11M
est: 71.10M (+0.0%)
86.37M
est: 86.05M (+0.4%)
98.19M
est: 103.26M (-4.9%)
109.29M
est: 137.68M (-20.6%)
137.97M
est: 166.73M (-17.2%)
150.32M
est: 161.35M (-6.8%)
179.62M
est: 176.41M (+1.8%)
214.85M
est: 186.09M (+15.5%)
220.23M
est: 196.85M (+11.9%)
180.64M
est: 244.36M (-26.1%)
264.83M
264.83M – 264.83M
+8.4% YoY
278.53M
278.53M – 278.53M
+5.2% YoY
304.41M
304.41M – 304.41M
+9.3% YoY
334.53M
334.53M – 334.53M
+9.9% YoY
SGA
est: 29.32M (-100.0%)
est: 35.20M (-100.0%)
est: 42.28M (-100.0%)
51.57M
est: 48.94M (+5.4%)
45.53M
est: 55.85M (-18.5%)
50.43M
est: 57.30M (-12.0%)
58.61M
est: 61.27M (-4.3%)
74.22M
est: 64.88M (+14.4%)
83.03M
est: 56.61M (+46.7%)
est: 65.18M (-100.0%)
72.39M
72.39M – 72.39M
+11.1% YoY
82.23M
82.23M – 82.23M
+13.6% YoY
92.03M
92.03M – 92.03M
+11.9% YoY
101.85M
101.85M – 101.85M
+10.7% YoY
EPS
0.66
est: 0.66 (-0.2%)
0.80
est: 0.80 (+0.0%)
0.91
est: 0.96 (-5.2%)
1.02
est: 1.28 (-20.3%)
1.28
est: 1.55 (-17.4%)
1.40
est: 1.50 (-6.7%)
1.67
est: 1.64 (+1.8%)
2.00
est: 1.73 (+15.6%)
2.05
est: 1.83 (+12.0%)
1.68
est: 2.27 (-26.0%)
2.46
2.46 – 2.46
+8.4% YoY
2.59
2.59 – 2.59
+5.2% YoY
2.83
2.83 – 2.83
+9.3% YoY
3.11
3.11 – 3.11
+9.9% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-06 B+ 3/5 4/5 5/5 5/5 2/5 1/5 1/5
2026-05-05 B+ 3/5 4/5 5/5 5/5 2/5 1/5 1/5
2026-05-04 B+ 3/5 4/5 5/5 5/5 2/5 1/5 1/5
2026-04-30 B+ 3/5 4/5 5/5 5/5 2/5 1/5 1/5
2026-04-29 B 3/5 3/5 5/5 5/5 2/5 1/5 1/5
2026-04-28 B+ 3/5 4/5 5/5 5/5 2/5 1/5 1/5
2026-04-27 B 3/5 3/5 5/5 5/5 2/5 1/5 1/5
2026-04-24 B 3/5 3/5 5/5 5/5 2/5 1/5 1/5
2026-04-23 B+ 3/5 4/5 5/5 5/5 2/5 1/5 1/5
2026-04-22 B 3/5 3/5 5/5 5/5 2/5 1/5 1/5
2026-04-21 B 3/5 3/5 5/5 5/5 2/5 1/5 1/5
2026-04-20 B+ 3/5 4/5 5/5 5/5 2/5 1/5 1/5
2026-04-17 B 3/5 3/5 5/5 5/5 2/5 1/5 1/5
2026-04-16 B+ 3/5 4/5 5/5 5/5 2/5 1/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
282.76M
OE per share TTM
2.64
Owner's Yield
4.89%
Maintenance CapEx ratio
734.55%
Maint CapEx / Avg PPE
21.8%

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 1 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Avantis International Small Cap Value ETF AVDV 0.00% 344.1K 0.36%

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
875.9K
Shares Outstanding
107.57M

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
Andreas Norman Chief Technology Officer & Director 60.0K male
Jon Karlung MD, Chief Executive Officer & Executive Director 60.0K male
Charlotte Tamm Head of Human Resources
Fredrik Isaksson Chief Financial Officer
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