Instalco AB (publ)

LSE:0RP5 Stock Report

Market Cap: SEK 8.8b

Instalco Valuation

Is 0RP5 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

3/6

Valuation Score 3/6

  • 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 0RP5 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Discounted Cash Flow
Simply Wall St
SEK 84.57
Fair Value
60.5% undervalued intrinsic discount
4
Number of Analysts

Below Fair Value: 0RP5 (SEK33.42) is trading below our estimate of fair value (SEK84.57)

Significantly Below Fair Value: 0RP5 is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 0RP5?

Key metric: As 0RP5 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for 0RP5. This is calculated by dividing 0RP5's market cap by their current earnings.
What is 0RP5's PE Ratio?
PE Ratio24.2x
EarningsSEK 364.00m
Market CapSEK 8.82b

Price to Earnings Ratio vs Peers

How does 0RP5's PE Ratio compare to its peers?

The above table shows the PE ratio for 0RP5 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average11.1x
KIE Kier Group
13.6x14.7%UK£695.4m
KLR Keller Group
7.8x2.4%UK£978.5m
RNWH Renew Holdings
12.6x7.7%UK£553.3m
GFRD Galliford Try Holdings
10.6x-0.5%UK£382.7m
0RP5 Instalco
24.2x29.5%SEK 8.8b

Price-To-Earnings vs Peers: 0RP5 is expensive based on its Price-To-Earnings Ratio (24.2x) compared to the peer average (11.1x).

Price to Earnings Ratio vs Industry

How does 0RP5's PE Ratio compare vs other companies in the European Construction Industry?

3 CompaniesPrice / EarningsEstimated GrowthMarket Cap
0RP5 24.2xIndustry Avg. 14.2xNo. of Companies19PE01020304050+
3 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: 0RP5 is expensive based on its Price-To-Earnings Ratio (24.2x) compared to the European Construction industry average (14.2x).

Price to Earnings Ratio vs Fair Ratio

What is 0RP5'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.

0RP5 PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio24.2x
Fair PE Ratio24x

Price-To-Earnings vs Fair Ratio: 0RP5 is expensive based on its Price-To-Earnings Ratio (24.2x) compared to the estimated Fair Price-To-Earnings Ratio (24x).

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 0RP5 forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
CurrentSEK 33.42
SEK 47.00
+40.6%
8.8%SEK 50.00SEK 40.00n/a4
Feb ’26SEK 31.72
SEK 47.50
+49.7%
9.1%SEK 50.00SEK 40.00n/a4
Dec ’25SEK 30.66
SEK 51.67
+68.5%
4.6%SEK 55.00SEK 50.00n/a3
Nov ’25SEK 32.64
SEK 49.00
+50.1%
10.9%SEK 55.00SEK 42.00n/a3
Oct ’25SEK 41.54
SEK 52.75
+27.0%
11.9%SEK 58.00SEK 42.00n/a4
Sep ’25SEK 45.62
SEK 52.25
+14.5%
13.7%SEK 58.00SEK 40.00n/a4
Aug ’25SEK 50.35
SEK 48.50
-3.7%
11.8%SEK 56.00SEK 40.00n/a4
Jul ’25SEK 41.02
SEK 48.50
+18.2%
11.8%SEK 56.00SEK 40.00n/a4
Jun ’25SEK 39.94
SEK 48.50
+21.4%
11.8%SEK 56.00SEK 40.00n/a4
May ’25SEK 39.10
SEK 49.33
+26.2%
13.8%SEK 56.00SEK 40.00n/a3
Apr ’25SEK 42.28
SEK 49.33
+16.7%
13.8%SEK 56.00SEK 40.00n/a3
Mar ’25SEK 37.35
SEK 49.33
+32.1%
13.8%SEK 56.00SEK 40.00n/a3
Feb ’25SEK 42.34
SEK 54.50
+28.7%
21.9%SEK 72.00SEK 40.00SEK 31.724
Jan ’25SEK 41.09
SEK 54.00
+31.4%
22.7%SEK 72.00SEK 40.00SEK 32.964
Dec ’24SEK 33.91
SEK 54.00
+59.3%
22.7%SEK 72.00SEK 40.00SEK 30.664
Nov ’24SEK 31.66
SEK 55.25
+74.5%
19.8%SEK 72.00SEK 45.00SEK 32.644
Oct ’24SEK 31.26
SEK 61.00
+95.1%
16.7%SEK 72.00SEK 45.00SEK 41.544
Sep ’24SEK 36.30
SEK 63.50
+74.9%
10.2%SEK 72.00SEK 55.00SEK 45.624
Aug ’24SEK 41.29
SEK 72.75
+76.2%
10.9%SEK 86.00SEK 65.00SEK 50.354
Jul ’24SEK 53.85
SEK 73.50
+36.5%
9.9%SEK 86.00SEK 68.00SEK 41.024
Jun ’24SEK 55.81
SEK 73.50
+31.7%
9.9%SEK 86.00SEK 68.00SEK 39.944
May ’24SEK 53.60
SEK 66.25
+23.6%
10.8%SEK 78.00SEK 60.00SEK 39.104
Apr ’24SEK 49.50
SEK 65.50
+32.3%
11.1%SEK 78.00SEK 60.00SEK 42.284
Mar ’24SEK 50.29
SEK 65.50
+30.2%
11.1%SEK 78.00SEK 60.00SEK 37.354
Feb ’24SEK 41.32
SEK 59.25
+43.4%
14.0%SEK 71.00SEK 50.00SEK 42.344
Analyst Price Target
Consensus Narrative from 4 Analysts
SEK 47.00
Fair Value
28.9% undervalued intrinsic discount
4
Number of Analysts

Analyst Forecast: Target price is more than 20% higher than the current share price and analysts are within a statistically confident range of agreement.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2025/02/19 11:56
End of Day Share Price 2025/02/19 00:00
Earnings2024/12/31
Annual Earnings2024/12/31

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.

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 Github.

Analyst Sources

Instalco AB (publ) is covered by 5 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
null nullABG Sundal Collier
Robin NybergCarnegie Investment Bank AB
Johan DahlDanske Bank