All for One Group stock: fair value
A1OS.DEThe fair value of All for One Group under our model is $174.96, the price is 50% below.
The fair value is an estimate from our model, not a price target.
Daily figure as of 13 Nov 2026
Valuation signal
Possible value trapIn our model the price counts as cheap below $116.64 and expensive above $349.91 (uncertainty very high, based on the price swings of the past year).
Calculated with a cost of equity of 7.7%. At 8.7% the fair value would be $147.85, at 6.7% it would be $214.04.
Possible value trap: looks cheap, but weak growth.
Where the number comes from
From the cash-flow model alone; without earnings there is no industry value.
Ten-year cash-flow model from smoothed free cash flow and its past growth until it reaches 2.1%. Discounted at 7.7% (government bond yield 2.1% plus beta 1.31 times a risk premium of 4.2%); no analyst estimates were available.
Calculate with your own assumptionsThe calculation step by step
With these figures the cash flow model arrives at $174.96 per share: free cash flow for the next ten years, each year discounted to today at 7.7%, plus the terminal value for the years after. The table explains the calculation; it is not a recommendation.
Calculation as a table
| Year | Free cash flow | Source | Discount factor | Present value (discounted at 7.7%) |
|---|---|---|---|---|
| 2026 | $40.71M | extrapolated at 7.2% | 0.9287 | $37.81M |
| 2027 | $43.04M | extrapolated at 5.7% | 0.8625 | $37.12M |
| 2028 | $45.03M | extrapolated at 4.6% | 0.8010 | $36.07M |
| 2029 | $46.78M | extrapolated at 3.9% | 0.7439 | $34.8M |
| 2030 | $48.35M | extrapolated at 3.4% | 0.6909 | $33.4M |
| 2031 | $49.8M | extrapolated at 3.0% | 0.6416 | $31.95M |
| 2032 | $51.16M | extrapolated at 2.7% | 0.5959 | $30.49M |
| 2033 | $52.47M | extrapolated at 2.6% | 0.5534 | $29.04M |
| 2034 | $53.75M | extrapolated at 2.4% | 0.5139 | $27.62M |
| 2035 | $55.01M | extrapolated at 2.4% | 0.4773 | $26.26M |
| Step | Value |
|---|---|
| Sum of present values (ten years) | $324.56M |
| Terminal value: cash flow 2035 × (1 + 2.1%) / (7.7% − 2.1%) | $1.01B |
| Present value of terminal value (× 0.4773) | $484.4M |
| Equity value (sum plus present value of terminal value) | $808.95M |
| Shares (diluted) | 4.62M |
| Value per share (equity value divided by shares) | $174.96 |
| Fair value (from the cash flow model alone) | $174.96 |
The model uses free cash flow after interest, which belongs to shareholders, discounted at the cost of equity. Net debt is therefore not deducted again.
Data status and sources
- Score
- Daily value of 13 Nov 2026, recalculated nightly
- Price
- Closing price of 12 Nov 2026
- Latest annual report
- Fiscal year 2025, period end 30 Sep 2025
- Currency
- Amounts in US dollars, converted at the ECB reference rate of 12 Nov 2026 ($1 = €0.9024)
- Source
- Financial statements, ratios and prices from Financial Modeling Prep (FMP), based on the company's reports. MEQIRI calculates the score and fair value from them.
Mandatory disclosures for this rating
- ; time horizon around 12 months
- Rated Neutral, published since 7 Nov 2026 (in the score history since 17 Jul 2026)
- Valuation signal Fairly valued since 7 Nov 2026
- End-of-day prices, metrics cached for up to 24 hours
- Score and fair value are estimates from a disclosed model. They are not facts and not a price target.
- Produced by SSM Ventures UG (haftungsbeschränkt), responsible person Sven Brostmeyer, Managing Director, automatically according to the disclosed model.
- Not investment advice. Losses up to and including a total loss are possible. Personal circumstances are not considered.