Swvl Holdings Corp Class A Common Shares (SWVL) fair value
Industrials · Railroads · NASDAQ · United States
$3.75+1.08%
Market cap $67MNext earnings 2022-03-21Updated Oct 17, 2026
Our verdict
Trades 175% above our fair value
Price
$3.75
Model fair valueConfidence: good
$1.36
Model range
$0.94 to $1.58
Fair value $1.36
Price $3.75
2 models fit Swvl Holdings Corp Class A Common Shares and they disagree: 0 of 2 land within 15% of the average. The price is above every model.
Two or more of our models back this value.
Large premium(i)
Valued as a cyclical company: EV/EBITDA comparison and Graham number.
ACCE opinionSwvl Holdings Corp Class A Common Shares (SWVL)
Fair value (2 models)
$1.36
ACCE price target
$2.50
Rating
Overvalued
Horizon
12 months
ACCE price target published on 15 Oct 2026, 00:00 CEST.
Price used: $3.75 at the close on 23 Oct 2026, 22:00 CEST.
Models: EV/EBITDA comparison and Graham number.
Fair value: the average of the applicable valuation models (discounted cash flow, multiples, residual income, dividend discount, shareholder yield), each run on the latest financial statements and the market price shown. Opinion columns (fair value, target, rating) are shown apart from the data. Full methodology: acceinvestments.com/data/how-we-value-stocks
Conflicts of interest: The author holds no personal position in this security. General statement
Produced by ACCE Investments (acceinvestments.com)
Data
Price vs fair value
174.8% above
-63.6% to fair value
ACCE score
53
out of 100
Analysts
0% buy
1 covering
P/E
123.7x
forward 0.0x
1-year return
+19.4%
Dividend yield
0.00%
Swvl Holdings Corp Class A Common Shares in four questions
Plain answers, details below
Free accounts get 5 full stock pages a month, including the four answers.
Overview
ACCE thesis
Swvl runs a mobility platform in the Middle East and Africa, combining a bus-operating network and ticketed transit services with a software layer for corporate and government fleet operators, though the Industrials/Railroads classification understates how much of the business is asset-light software and operations. The case for a closer look rests on scale and recovery: revenue is growing 59.2%, and the gross margin of 16.9% suggests the operating model is starting to absorb volume, even though the operating margin is still negative at -3.5%. The stock trades at a trailing P/E of 128.7 with no forward estimate available, so earnings power has to be underwritten rather than read off consensus. A 24.0% return on equity on a roughly $69M market cap is striking, but it sits on a thin equity base and should be checked against leverage and one-off items before it is taken at face value. The deeper look should focus on whether gross margin keeps expanding toward operating breakeven, and on the cash burn behind a company this small.
⚠ Investor warnings · 3 flagsAI-assisted·How I use AI
high
Price well above fair value
SWVL trades 174.8% above the model fair value of $1.36, and 50.0% above the ACCE price target of $2.50. Valuation looks stretched on the models used here.
high
Negative free cash flow
Free cash flow was $-2,753,908 against a $69M market cap. The business is consuming cash while showing a 1.2% net margin and -3.5% operating margin.
moderate
Thin, uneven profitability
Operating margin is -3.5% but net margin is +1.2%, and earnings growth shows 0.0% YoY. Reported profit is not clearly coming from operations.
AI research notes
AI-assisted·How I use AIWritten Oct 17, 2026 · figures from 2026-09-30 · prices to Oct 23, 2026
Why it could do well
Revenue grew 59.2% year over year in the latest 10-Q, far faster than its 6.9% five-year average pace.
Return on equity of 24.0% and return on invested capital of 13.7% show the business earns real returns on the capital it uses.
The latest quarter beat expectations, with earnings per share of 0.35 against a forecast loss of 0.15, a 333.3% surprise.
Why it could disappoint
The shares trade 174.8% above the model fair value of $1.36, and both valuation models sit well below the price.
Free cash flow over the last twelve months was negative at -$3M, and the free cash flow yield is -4.3%.
Diluted share count rose 24.5% last fiscal year, diluting existing holders even as net margin stayed at just 1.2%.
Each chip shows the exact figure and where it comes from. A claim without a source is not published.
Walk me through this stock
Plain-English pros, cons, and what to watch. Pro feature.
PRO
Ask ACCE
Valuation
INVESTOR
Where SWVL's valuation models land
Price
$3.75
Model fair value
$1.36
Model range
$0.94 to $1.58
Fair value $1.36
Price $3.75
The price is above the whole model range.
Model
Fair value
Upside
EV/EBITDA comparison
Graham number
Create a free account: 5 full stock pages a month, no card.
See what each model says, the assumptions behind it, the bad, normal and good cases, and why the fair value changed.
Quality
INVESTOR
Quality and conviction INVESTOR FEATURE
The full quality picture: a reason under every score, how the scores moved, and the conviction breakdown.
+A plain reason under every score
+Conviction breakdown and growth / value / quality / momentum scores