Iida Group Holdings Valuation

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

IIO (€14) is trading above our estimate of [[fair value]] (€13.08)

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

Valuation Score

1/6

Valuation Score 1/6

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 IIO when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: IIO (€14) is trading above our estimate of fair value (€13.08)

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

Key Valuation Metric

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

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

The above table shows the Price to Earnings ratio for IIO. This is calculated by dividing IIO's market cap by their current earnings.
What is IIO's PE Ratio?
PE Ratio	17.5x
Earnings	JP¥36.17b
Market Cap	JP¥634.36b

IIO key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	0.6x
Enterprise Value/EBITDA	10.9x
PEG Ratio	1.5x

Price to Earnings Ratio vs Peers

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

The above table shows the PE ratio for IIO vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	14.3x
PUM PUMA	25.5x	18.6%	€6.6b
BOSS Hugo Boss	10.6x	13.1%	€2.3b
EIN3 Einhell Germany	12.4x	9.2%	€722.4m
TPH Tri Pointe Homes	8.8x	-1.2%	US$4.1b
IIO Iida Group Holdings	17.5x	12.0%	€634.4b

Price-To-Earnings vs Peers: IIO is expensive based on its Price-To-Earnings Ratio (17.5x) compared to the peer average (14.3x).

Price to Earnings Ratio vs Industry

How does IIO's PE Ratio compare vs other companies in the European Consumer Durables Industry?

6 Companies	Price / Earnings	Estimated Growth	Market Cap

6 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: IIO is expensive based on its Price-To-Earnings Ratio (17.5x) compared to the European Consumer Durables industry average (13x).

Price to Earnings Ratio vs Fair Ratio

What is IIO'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.

IIO PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	17.5x
Fair PE Ratio	18.1x

Price-To-Earnings vs Fair Ratio: IIO is good value based on its Price-To-Earnings Ratio (17.5x) compared to the estimated Fair Price-To-Earnings Ratio (18.1x).

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 IIO forecast and predictions for the stock price in 12 month’s time.
Date	Share Price	Average 1Y Price Target	Dispersion	High	Low	1Y Actual price	Analysts
Current	€14.00	€14.65 +4.6%	5.2%	€15.22	€13.15	n/a	5
Nov ’25	€13.20	€13.12 -0.6%	4.5%	€14.16	€12.37	n/a	5
Oct ’25	€13.70	€13.12 -4.2%	4.5%	€14.16	€12.37	n/a	5
Sep ’25	€13.80	€13.12 -4.9%	4.5%	€14.16	€12.37	n/a	5
Aug ’25	€13.10	€12.21 -6.8%	3.6%	€12.99	€11.81	n/a	5
Jul ’25	€11.90	€12.21 +2.6%	3.6%	€12.99	€11.81	n/a	5
Jun ’25	€12.40	€11.88 -4.2%	6.5%	€12.89	€10.55	n/a	5
May ’25	€11.80	€11.23 -4.8%	6.1%	€12.59	€10.71	n/a	5
Apr ’25	€11.80	€11.65 -1.3%	6.9%	€12.77	€10.79	n/a	5
Mar ’25	€11.80	€11.65 -1.3%	6.9%	€12.77	€10.79	n/a	5
Feb ’25	€13.70	€12.70 -7.3%	11.2%	€14.81	€11.03	n/a	5
Jan ’25	€13.30	€12.91 -3.0%	9.8%	€14.56	€11.16	n/a	4
Dec ’24	€13.50	€12.91 -4.4%	9.8%	€14.56	€11.16	n/a	4
Nov ’24	€14.90	€14.12 -5.2%	7.5%	€15.53	€12.52	€13.20	5
Oct ’24	€15.60	€14.12 -9.5%	7.5%	€15.53	€12.52	€13.70	5
Sep ’24	€15.20	€14.12 -7.1%	7.5%	€15.53	€12.52	€13.80	5
Aug ’24	€15.70	€15.38 -2.1%	5.2%	€16.64	€14.65	€13.10	5
Jul ’24	€15.20	€15.38 +1.2%	5.2%	€16.64	€14.65	€11.90	5
Jun ’24	€15.30	€15.38 +0.5%	5.2%	€16.64	€14.65	€12.40	5
May ’24	€16.00	€15.71 -1.8%	6.2%	€16.94	€14.33	€11.80	5
Apr ’24	€14.70	€15.71 +6.9%	6.2%	€16.94	€14.33	€11.80	5
Mar ’24	€15.70	€15.83 +0.8%	9.9%	€18.75	€14.09	€11.80	6
Feb ’24	€14.80	€16.18 +9.3%	11.5%	€19.11	€14.15	€13.70	6
Jan ’24	€14.00	€16.18 +15.6%	11.5%	€19.11	€14.15	€13.30	6
Dec ’23	€15.20	€15.94 +4.9%	13.8%	€19.93	€13.75	€13.50	6
Nov ’23	€13.60	€17.49 +28.6%	13.6%	€21.17	€15.33	€14.90	6

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