Intrum AB (publ)

BATS-CHIXE:INTRUS Stock Report

Market Cap: SEK 3.4b

Intrum Valuation

Is INTRUS 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-Sales vs Peers

  • Price-To-Sales vs Industry

  • Price-To-Sales vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

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

Below Fair Value: Insufficient data to calculate INTRUS's fair value for valuation analysis.

Significantly Below Fair Value: Insufficient data to calculate INTRUS's fair value for valuation analysis.

Key Valuation Metric

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

Key metric: As INTRUS is unprofitable we use its Price-To-Sales Ratio for relative valuation analysis.

The above table shows the Price to Sales ratio for INTRUS. This is calculated by dividing INTRUS's market cap by their current revenue.
What is INTRUS's PS Ratio?
PS Ratio0.2x
SalesSEK 18.03b
Market CapSEK 3.40b

Price to Sales Ratio vs Peers

How does INTRUS's PS Ratio compare to its peers?

The above table shows the PS ratio for INTRUS vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PSEstimated GrowthMarket Cap
Peer Average1.1x
RST Restore
1.1x3.6%UK£291.6m
MER Mears Group
0.3x-9.1%UK£331.3m
FRAN Franchise Brands
2x7.9%UK£282.5m
JSG Johnson Service Group
1.1x5.2%UK£564.2m
INTRUS Intrum
0.2x1.0%SEK 3.4b

Price-To-Sales vs Peers: INTRUS is good value based on its Price-To-Sales Ratio (0.2x) compared to the peer average (1.1x).

Price to Sales Ratio vs Industry

How does INTRUS's PS Ratio compare vs other companies in the GB Commercial Services Industry?

1 CompanyPrice / SalesEstimated GrowthMarket Cap
CPP CPPGroup
0.04x-3.4%US$10.11m
No more companies available in this PS range
No. of Companies6PS00.61.21.82.43+
1 CompanyEstimated GrowthMarket Cap
No more companies

Price-To-Sales vs Industry: INTRUS is good value based on its Price-To-Sales Ratio (0.2x) compared to the UK Commercial Services industry average (1.1x).

Price to Sales Ratio vs Fair Ratio

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

INTRUS PS Ratio vs Fair Ratio.
Fair Ratio
Current PS Ratio0.2x
Fair PS Ration/a

Price-To-Sales vs Fair Ratio: Insufficient data to calculate INTRUS's Price-To-Sales Fair Ratio for valuation analysis.

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 INTRUS forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
Currentn/a
SEK 34.50
0%
13.0%SEK 38.00SEK 27.00n/a4
Feb ’26n/a
SEK 34.50
0%
13.0%SEK 38.00SEK 27.00n/a4
Jan ’26n/a
SEK 38.67
0%
25.4%SEK 51.00SEK 27.00n/a3
Dec ’25n/a
SEK 38.67
0%
25.4%SEK 51.00SEK 27.00n/a3
Nov ’25n/a
SEK 43.67
0%
17.7%SEK 51.00SEK 33.00n/a3
Oct ’25SEK 48.42
SEK 43.67
-9.8%
17.7%SEK 51.00SEK 33.00n/a3
Sep ’25n/a
SEK 43.67
0%
17.7%SEK 51.00SEK 33.00n/a3
Aug ’25SEK 44.96
SEK 34.33
-23.6%
60.6%SEK 51.00SEK 5.00n/a3
Jul ’25n/a
SEK 19.77
0%
58.1%SEK 33.00SEK 5.00n/a3
Jun ’25SEK 34.71
SEK 24.15
-30.4%
57.5%SEK 37.44SEK 5.00n/a3
May ’25n/a
SEK 24.15
0%
57.5%SEK 37.44SEK 5.00n/a3
Apr ’25n/a
SEK 27.48
0%
58.0%SEK 40.00SEK 5.00n/a3
Mar ’25SEK 33.78
SEK 38.15
+12.9%
3.5%SEK 40.00SEK 37.00n/a3
Feb ’25n/a
SEK 71.50
0%
2.1%SEK 73.00SEK 70.00n/a2
Jan ’25n/a
SEK 68.50
0%
2.2%SEK 70.00SEK 67.00n/a2
Nov ’24n/a
SEK 83.00
0%
7.2%SEK 89.00SEK 77.00n/a2
Oct ’24n/a
SEK 83.00
0%
7.2%SEK 89.00SEK 77.00SEK 48.422
Sep ’24n/a
SEK 83.00
0%
7.2%SEK 89.00SEK 77.00n/a2
Aug ’24n/a
SEK 83.00
0%
7.2%SEK 89.00SEK 77.00SEK 44.962
Jul ’24SEK 72.66
SEK 114.50
+57.6%
26.6%SEK 145.00SEK 84.00n/a2
Jun ’24SEK 85.22
SEK 115.00
+34.9%
26.1%SEK 145.00SEK 85.00SEK 34.712
May ’24SEK 86.30
SEK 155.00
+79.6%
9.7%SEK 170.00SEK 140.00n/a2
Apr ’24SEK 107.60
SEK 155.00
+44.1%
9.7%SEK 170.00SEK 140.00n/a2
Mar ’24SEK 136.15
SEK 162.50
+19.4%
13.8%SEK 185.00SEK 140.00SEK 33.782
Feb ’24SEK 132.30
SEK 162.50
+22.8%
13.8%SEK 185.00SEK 140.00n/a2
Analyst Price Target
Consensus Narrative from 4 Analysts
SEK 34.74
Fair Value
18.4% 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 Analysis2025/02/08 17:52
End of Day Share Price 2025/01/22 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

Intrum AB (publ) is covered by 12 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
Iza RokickaBiuro maklerskie mBanku
Niklas KristofferssonCA Cheuvreux