Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Estonia
/
Capital Goods
/
AS Merko Ehitus
MRK1T
AS Merko Ehitus
Merko Ehitus - civil engineering in the Baltic States
IN
IndusyHoldings
Not Invested
Community Contributor
Published
07 Jun 25
Updated
08 Jun 25
1
Set Fair Value
0
votes
Share
IndusyHoldings
's Fair Value
€61.98
50.9% undervalued
intrinsic discount
08 Jun
€30.45
Loading
1Y
84.5%
7D
0%
Author's Valuation
€62.0
50.9% undervalued
intrinsic discount
IndusyHoldings's Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
IndusyHoldings
's
Fair Value
€62.0
50.9% undervalued
intrinsic discount
Future estimation in
5 Years
time period
Past
Future
0
702m
2014
2017
2020
2023
2025
2026
2029
2030
Revenue €702.4m
Earnings €110.3m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
0.00%
Construction revenue growth rate
0.21%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
8.86%
Calculation
€110.28m
Earnings '30
x
15.00x
PE Ratio '30
=
€1.65b
Market Cap '30
€1.65b
Market Cap '30
/
17.70m
No. shares '30
=
€93.46
Share Price '30
€93.46
Share Price '30
Discounted to 2025 @ 8.56% p.a.
=
€61.98
Fair Value '25
