Advanced Electronics Manufacturing Will Capitalize On Global Megatrends

AN

AnalystConsensusTarget

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

17 Mar 25

Updated

05 Dec 25

n/a

n/a

AnalystConsensusTarget's Fair Value

n/a

1Y

-9.7%

7D

-1.8%

Loading

1Y

-9.7%

7D

-1.8%

You can edit this narrative until Dec 6 8:05 PM. Then, changes will post as Updates.

Author's Valuation

€1110.7% undervalued

AnalystConsensusTarget Fair Value

Shared on 05 Dec 25

Fair value Decreased 8.33%

ICP1V: Future Outlook Will Balance Softer Profitability With Stable Earnings Multiple

Analysts have trimmed their fair value estimate for Incap Oyj from €12.00 to €11.00, reflecting slightly softer expectations for revenue growth and profitability, as well as a modestly higher discount rate, even as future valuation multiples edge up. Valuation Changes The fair value estimate has been reduced slightly from €12.00 to €11.00 per share.

Shared on 01 May 25

Fair value Decreased 9.64%

Shared on 24 Apr 25

Fair value Decreased 0.45%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 17 Apr 25

Fair value Increased 4.83%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 09 Apr 25

Fair value Decreased 5.95%

Shared on 02 Apr 25

Fair value Increased 5.13%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 26 Mar 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 19 Mar 25

Fair value Increased 7.25%

AnalystConsensusTarget has increased revenue growth from 8.5% to 10.2% and increased shares outstanding growth rate from -0.0% to 0.0%.

AnalystConsensusTarget Fair Value

€11

10.7% undervalued

Future estimation in

% p.a.

0

Decrease

Increase

Current revenue growth rate

10.80%

Electronic Equipment and Components revenue growth rate

0.47%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

%

0

Decrease

Increase

Current discount rate

7.38%

Calculation

€25.16m

Earnings '28

x

15.70x

PE Ratio '28

=

€395.05m

Market Cap '28

€395.05m

Market Cap '28

/

29.44m

No. shares '28

=

€13.42

Share Price '28

€13.42 Share Price '28

Discounted to 2025 @ 7.39% p.a.

=

€10.84

Fair Value '25