Subscribe

Cedergrenska AB (publ) (CEDER.ST)

SEK48.80 +0.70 (+1.46%)
SE STO Consumer Defensive Education & Training Services
Address Cedergrenska Tower 182 79
Stocksund, SE
CEO Lotta Smith
IPO 2021-05-25
ISIN SE0015949946

Explore sections of this company profile

Description

Cedergrenska AB (publ) specializes in delivering educational services, spanning from early childhood (preschool) to post-secondary levels. Its operations encompass a variety of institutions such as primary schools, preschools, marine polytechnic schools, and gymnasiums, alongside offering teacher training programs. Founded in 2017, this Stocksund, Sweden-based company currently oversees 24 schools and preschools situated throughout 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
SEK48.80 +0.70 (+1.46%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
23.5K
Beta
0.69
Float Shares
3.03M
Free Float %
23.9%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+4.37% +11.94% +20.71% +16.02% +5.75% -1.65% +27.81% +264.89% -4.40% -4.40% -4.40%
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
48.80
DCF (Unlevered) 209.23 +328.8%
DCF (Levered) 189.18 +287.7%

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)
Rating 2024-11 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
4.81
Safe zone
Piotroski F-Score
6 / 9
Average
MOAT Score
4 / 10
Developing
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
2 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Education & Training Services: +8.8%
    +45.8% Q1'26: +14.1% (vs Q1'25)
  • EPS growth Education & Training Services: +23.7%
    +210.5% Q1'26: +37.3% (vs Q1'25)
  • FCF margin FCF growth · Education & Training Services: +33.4%
    +4.3% Q1'26: +0.9% (vs Q1'25)
  • EBIT margin Education & Training Services: +14.0%
    +3.6% Q1'26: +4.6% (vs Q1'25)
  • ROIC Education & Training Services: +8.8%
    +18.8% Q1'26: +22.9% (vs Q1'25)
  • Share dilution Education & Training Services: +0.0%
    +0.0% Q1'26: -9.8% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Education & Training Services: -0.27×
    0.85× Q1'26: 0.76× (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 = 86% × Ke + 14% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 209.23 Current price: 48.80
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 2021
actual
Jun 2022
actual
Jun 2023
actual
Jun 2024
actual
Jun 2025
actual
Jun 2026
1 Rev. Ana.
1 EPS Ana.
Jun 2027
1 Rev. Ana.
1 EPS Ana.
Revenue
577.62M
est: 601.00M (-3.9%)
733.46M
est: 751.20M (-2.4%)
817.27M
est: 904.00M (-9.6%)
845.32M
est: 931.00M (-9.2%)
1.23B
est: 1.19B (+3.8%)
1.47B
1.47B – 1.47B
+24.0% YoY
1.54B
1.54B – 1.54B
+4.4% YoY
EBITDA
52.71M
est: 46.70M (+12.9%)
54.48M
est: 58.37M (-6.7%)
47.78M
est: 70.25M (-32.0%)
66.53M
est: 72.34M (-8.0%)
105.82M
est: 92.26M (+14.7%)
114.41M
114.41M – 114.41M
+24.0% YoY
119.43M
119.43M – 119.43M
+4.4% YoY
EBIT
24.88M
est: 14.67M (+69.6%)
13.94M
est: 18.34M (-24.0%)
783.0K
est: 22.07M (-96.5%)
19.43M
est: 22.73M (-14.5%)
44.42M
est: 28.98M (+53.3%)
35.94M
35.94M – 35.94M
+24.0% YoY
37.52M
37.52M – 37.52M
+4.4% YoY
Net Income
15.48M
est: 24.37M (-36.5%)
2.26M
est: 17.48M (-87.1%)
-6.99M
est: -3.54M (-97.1%)
6.57M
est: 20.73M (-68.3%)
20.52M
est: 67.28M (-69.5%)
83.51M
83.51M – 83.51M
+24.1% YoY
89.31M
89.31M – 89.31M
+6.9% YoY
SGA
134.07M
est: 115.11M (+16.5%)
173.02M
est: 143.88M (+20.3%)
199.57M
est: 173.14M (+15.3%)
207.50M
est: 178.32M (+16.4%)
est: 227.40M (-100.0%)
281.99M
281.99M – 281.99M
+24.0% YoY
294.36M
294.36M – 294.36M
+4.4% YoY
EPS
1.67
est: 2.10 (-20.5%)
0.19
est: 1.51 (-87.4%)
-0.60
est: -0.31 (-96.3%)
0.57
est: 1.79 (-68.1%)
1.77
est: 5.80 (-69.5%)
7.20
7.20 – 7.20
+24.1% YoY
7.70
7.70 – 7.70
+6.9% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-22 B+ 3/5 1/5 5/5 5/5 2/5 3/5 2/5
2026-05-21 B- 2/5 1/5 5/5 4/5 1/5 2/5 1/5
2026-05-20 B- 2/5 1/5 5/5 4/5 1/5 2/5 1/5
2026-05-19 B- 2/5 1/5 5/5 4/5 1/5 2/5 1/5
2026-05-18 B- 2/5 1/5 5/5 4/5 1/5 2/5 1/5
2026-05-15 B- 3/5 1/5 5/5 4/5 1/5 3/5 1/5
2026-05-13 B- 3/5 1/5 5/5 4/5 1/5 3/5 1/5
2026-05-12 B- 3/5 1/5 5/5 4/5 1/5 3/5 1/5
2026-05-11 B- 3/5 1/5 5/5 4/5 1/5 3/5 1/5
2026-05-08 B- 3/5 1/5 5/5 4/5 1/5 3/5 1/5
2026-05-07 B- 3/5 1/5 5/5 4/5 1/5 3/5 1/5
2026-05-06 B- 3/5 1/5 5/5 4/5 1/5 3/5 1/5
2026-05-05 B 3/5 1/5 5/5 5/5 1/5 3/5 1/5
2026-05-04 B 3/5 1/5 5/5 5/5 1/5 3/5 1/5
2026-04-30 B 3/5 1/5 5/5 5/5 1/5 3/5 1/5
2026-04-29 B 3/5 1/5 5/5 5/5 1/5 3/5 1/5
2026-04-28 B 3/5 1/5 5/5 5/5 1/5 3/5 1/5
2026-04-27 B 3/5 1/5 5/5 5/5 1/5 3/5 1/5
2026-04-24 B 3/5 1/5 5/5 5/5 1/5 3/5 1/5
2026-04-23 B 3/5 1/5 5/5 5/5 1/5 3/5 1/5
2026-04-22 B 3/5 1/5 5/5 5/5 1/5 3/5 1/5
2026-04-21 B 3/5 1/5 5/5 5/5 1/5 3/5 1/5
2026-04-20 B 3/5 1/5 5/5 5/5 1/5 3/5 1/5
2026-04-17 B 3/5 1/5 5/5 5/5 1/5 3/5 1/5
2026-04-16 B 3/5 1/5 5/5 5/5 1/5 3/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
103.79M
OE per share TTM
7.45
Owner's Yield
17.15%
Maintenance CapEx ratio
2.81%
Maint CapEx / Avg PPE
6.3%

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

This company is not held by any ETF 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
37.1K
Shares Outstanding
12.66M

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
Lotta Smith Chief Executive Officer 700.0K female
Hakan Soderstrom Founder & Chairman of the Board 200.0K male
Klas Wilborg Chief Financial Officer male
Malin Eklow Communications Manager & Sustainability Manager female
Niklas Palsson Founder & Director male
Stig Fjeldheim CIO male
Claudia Lindström Deputy CEO & Head of Education
Verner Gerholm Acting Head of School
Karin Hanson HR Director female
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