Indutrade AB (publ)

DB:I1M Stock Report

Market Cap: €8.8b

Indutrade Valuation

Is I1M undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

0/6

Valuation Score 0/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Earnings vs Peers

  • Price-To-Earnings vs Industry

  • Price-To-Earnings vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of I1M when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: I1M (€23.84) is trading above our estimate of fair value (€22.86)

Significantly Below Fair Value: I1M is trading above our estimate of fair value.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for I1M?

Key metric: As I1M is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for I1M. This is calculated by dividing I1M's market cap by their current earnings.
What is I1M's PE Ratio?
PE Ratio37.1x
EarningsSEK 2.73b
Market CapSEK 100.99b

Price to Earnings Ratio vs Peers

How does I1M's PE Ratio compare to its peers?

The above table shows the PE ratio for I1M vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average24.3x
RAA RATIONAL
40.1x7.1%€9.5b
G1A GEA Group
19.7x8.3%€8.0b
KRN Krones
15x16.0%€3.7b
GIL DMG MORI
22.3xn/a€3.6b
I1M Indutrade
37.1x10.8%€101.0b

Price-To-Earnings vs Peers: I1M is expensive based on its Price-To-Earnings Ratio (37.1x) compared to the peer average (24.3x).

Price to Earnings Ratio vs Industry

How does I1M's PE Ratio compare vs other companies in the DE Machinery Industry?

0 CompaniesPrice / EarningsEstimated GrowthMarket Cap
No more companies available in this PE range
I1M 37.1xIndustry Avg. 15.3xNo. of Companies7PE01020304050+
0 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: I1M is expensive based on its Price-To-Earnings Ratio (37.1x) compared to the German Machinery industry average (15.3x).

Price to Earnings Ratio vs Fair Ratio

What is I1M's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

I1M PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio37.1x
Fair PE Ratio17.5x

Price-To-Earnings vs Fair Ratio: I1M is expensive based on its Price-To-Earnings Ratio (37.1x) compared to the estimated Fair Price-To-Earnings Ratio (17.5x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst I1M forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
Current€23.84
€27.28
+14.4%
6.6%€29.60€25.24n/a3
Dec ’25€23.86
€28.84
+20.9%
5.1%€30.29€26.83n/a3
Nov ’25€24.38
€29.67
+21.7%
5.6%€30.85€27.32n/a3
Oct ’25€28.14
€26.89
-4.4%
14.4%€30.12€20.65n/a4
Sep ’25€28.18
€26.89
-4.6%
14.4%€30.12€20.65n/a4
Aug ’25€26.38
€26.89
+1.9%
14.4%€30.12€20.65n/a4
Jul ’25€24.10
€25.79
+7.0%
3.7%€27.12€24.90n/a3
Jun ’25€23.18
€23.97
+3.4%
5.4%€25.26€22.69n/a2
May ’25€21.50
€23.97
+11.5%
5.4%€25.26€22.69n/a2
Apr ’25€25.05
€25.12
+0.3%
4.1%€26.14€24.10n/a2
Mar ’25€24.80
€25.12
+1.3%
4.1%€26.14€24.10n/a2
Feb ’25€23.76
€23.31
-1.9%
3.6%€24.14€22.48n/a2
Jan ’25€23.72
€19.72
-16.9%
10.1%€21.71€17.72n/a2
Dec ’24€20.11
€19.72
-2.0%
10.1%€21.71€17.72€23.862
Nov ’24€16.41
€20.62
+25.7%
14.8%€23.68€17.56€24.382
Oct ’24€17.27
€22.78
+31.9%
4.8%€23.86€21.69€28.142
Sep ’24€17.28
€22.78
+31.8%
4.8%€23.86€21.69€28.182
Aug ’24€18.52
€22.78
+23.0%
4.8%€23.86€21.69€26.382
Jul ’24€20.42
€24.03
+17.7%
8.3%€26.01€22.05€24.102
Jun ’24€22.04
€24.03
+9.0%
8.3%€26.01€22.05€23.182
May ’24€21.47
€23.14
+7.8%
4.8%€24.24€22.04€21.502
Apr ’24€19.32
€21.35
+10.5%
15.8%€24.72€17.98€25.052
Mar ’24€20.31
€21.35
+5.1%
15.8%€24.72€17.98€24.802
Feb ’24€20.31
€19.55
-3.8%
19.3%€23.31€15.78€23.762
Jan ’24€19.18
€18.66
-2.7%
13.3%€21.14€16.17€23.722
Dec ’23€20.51
€18.66
-9.0%
13.3%€21.14€16.17€20.112

Analyst Forecast: Target price is less than 20% higher than the current share price.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2024/12/22 01:34
End of Day Share Price 2024/12/20 00:00
Earnings2024/09/30
Annual Earnings2023/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

Indutrade AB (publ) is covered by 9 analysts. 4 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Robert RedinABG Sundal Collier
Claes VikbladhABG Sundal Collier Sponsored
Robert RedinCarnegie Investment Bank AB