Investor Valuation

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

IVS (€25.28) is trading below our estimate of [[fair value]] (€78.88)

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

Valuation Score

5/6

Valuation Score 5/6

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

Below Fair Value: IVS (€25.28) is trading below our estimate of fair value (€78.88)

Significantly Below Fair Value: IVS is trading below fair value by more than 20%.

Key Valuation Metric

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

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

The above table shows the Price to Earnings ratio for IVS. This is calculated by dividing IVS's market cap by their current earnings.
What is IVS's PE Ratio?
PE Ratio	4.4x
Earnings	SEK 204.98b
Market Cap	SEK 911.19b

IVS 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	3.7x
Enterprise Value/EBITDA	4.6x
PEG Ratio	-0.08x

Price to Earnings Ratio vs Peers

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

The above table shows the PE ratio for IVS 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	10.9x
DB1 Deutsche Börse	21.4x	4.6%	€39.6b
DBK Deutsche Bank	7.9x	13.4%	€30.5b
DWS DWS Group GmbH KGaA	13.1x	12.7%	€7.8b
EXO Exor	1.2x	-87.4%	€20.6b
IVS Investor	4.4x	-55.0%	€911.2b

Price-To-Earnings vs Peers: IVS is good value based on its Price-To-Earnings Ratio (4.4x) compared to the peer average (10.9x).

Price to Earnings Ratio vs Industry

How does IVS's PE Ratio compare vs other companies in the European Diversified Financial Industry?

7 Companies	Price / Earnings	Estimated Growth	Market Cap

7 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: IVS is good value based on its Price-To-Earnings Ratio (4.4x) compared to the European Diversified Financial industry average (10.7x).

Price to Earnings Ratio vs Fair Ratio

What is IVS'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.

IVS PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	4.4x
Fair PE Ratio	8.4x

Price-To-Earnings vs Fair Ratio: IVS is good value based on its Price-To-Earnings Ratio (4.4x) compared to the estimated Fair Price-To-Earnings Ratio (8.4x).

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 IVS 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	€25.28	€26.57 +5.1%	1.2%	€26.87	€26.26	n/a	2
Nov ’25	€26.03	€26.57 +2.1%	1.2%	€26.87	€26.26	n/a	2
Jul ’25	€25.29	€23.89 -5.5%	0.5%	€24.01	€23.77	n/a	2
Jun ’25	€24.53	€23.89 -2.6%	0.5%	€24.01	€23.77	n/a	2
May ’25	€22.99	€22.93 -0.3%	4.7%	€23.80	€21.42	n/a	3
Apr ’25	€23.05	€22.33 -3.1%	0.4%	€22.45	€22.27	n/a	3
Mar ’25	€22.84	€22.33 -2.2%	0.4%	€22.45	€22.27	n/a	3
Feb ’25	€21.49	€22.33 +3.9%	0.4%	€22.45	€22.27	n/a	3
Jan ’25	€20.66	€20.99 +1.6%	4.1%	€21.68	€19.79	n/a	3
Dec ’24	€19.00	€20.99 +10.5%	4.1%	€21.68	€19.79	n/a	3
Nov ’24	€17.06	€20.99 +23.1%	4.1%	€21.68	€19.79	€26.03	3
Oct ’24	€17.96	€20.41 +13.6%	2.8%	€21.22	€19.92	€27.57	3
Sep ’24	€17.52	€20.41 +16.5%	2.8%	€21.22	€19.92	€27.16	3
Aug ’24	€18.26	€20.41 +11.8%	2.8%	€21.22	€19.92	€25.96	3

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

Discover undervalued companies

Yeahka

HK$4.2b

An investment holding company, provides payment and business services to merchants and consumers in the People’s Republic of China.

4YE

HK$1.19

-4.8%

-30.0%

ORIX

JP¥3.8t

Provides diversified financial services in Japan, the United States, Asia, Europe, Australasia, and the Middle East.

OIX

JP¥20.20

21.0%

Exor

€20.5b

Engages in the luxury goods, automotive, agricultural and construction equipment, commercial vehicles, and professional football businesses worldwide.

EYX

€94.45

1.7%

7.6%