Admie Holding Valuation

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

Below Fair Value: ADMIE (€2.35) is trading above our estimate of fair value (€2.26)

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

Key Valuation Metric

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

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

The above table shows the Price to Earnings ratio for ADMIE. This is calculated by dividing ADMIE's market cap by their current earnings.
What is ADMIE's PE Ratio?
PE Ratio	8.1x
Earnings	€66.75m
Market Cap	€543.53m

ADMIE 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	7.5x
Enterprise Value/EBITDA	7.6x
PEG Ratio	0.2x

Price to Earnings Ratio vs Peers

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

The above table shows the PE ratio for ADMIE 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	38.6x
PPC Public Power	12.7x	26.4%	€4.1b
EYDAP Athens Water Supply and Sewerage	20.7x	n/a	€612.4m
TEL CNTEE Transelectrica	9.2x	n/a	RON 3.0b
ENELDXCH Enel Distribucion Chile	111.9x	n/a	CL$563.9b
ADMIE Admie Holding	8.1x	42.2%	€543.5m

Price-To-Earnings vs Peers: ADMIE is good value based on its Price-To-Earnings Ratio (8.1x) compared to the peer average (38.6x).

Price to Earnings Ratio vs Industry

How does ADMIE's PE Ratio compare vs other companies in the European Electric Utilities Industry?

2 Companies	Price / Earnings	Estimated Growth	Market Cap

2 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: ADMIE is good value based on its Price-To-Earnings Ratio (8.1x) compared to the European Electric Utilities industry average (12.7x).

Price to Earnings Ratio vs Fair Ratio

What is ADMIE'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.

ADMIE PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	8.1x
Fair PE Ratio	17.4x

Price-To-Earnings vs Fair Ratio: ADMIE is good value based on its Price-To-Earnings Ratio (8.1x) compared to the estimated Fair Price-To-Earnings Ratio (17.4x).

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 ADMIE 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	€2.35	€3.50 +49.3%	14.3%	€4.00	€3.00	n/a	2
Nov ’25	€2.37	€3.50 +47.7%	14.3%	€4.00	€3.00	n/a	2
Jul ’25	€2.20	€3.60 +64.0%	11.1%	€4.00	€3.20	n/a	2
Jun ’25	€2.21	€3.60 +63.3%	11.1%	€4.00	€3.20	n/a	2
May ’25	€2.24	€3.60 +61.1%	11.1%	€4.00	€3.20	n/a	2
Apr ’25	€2.27	€3.60 +58.9%	11.1%	€4.00	€3.20	n/a	2
Mar ’25	€2.33	€3.60 +54.5%	11.1%	€4.00	€3.20	n/a	2
Feb ’25	€2.19	€3.60 +64.4%	11.1%	€4.00	€3.20	n/a	2
Jan ’25	€2.22	€3.57 +60.7%	8.7%	€4.00	€3.30	n/a	3
Dec ’24	€2.14	€3.17 +48.0%	8.3%	€3.40	€2.80	n/a	3
Nov ’24	€2.01	€3.17 +57.5%	8.3%	€3.40	€2.80	€2.37	3
Oct ’24	€2.16	€3.17 +46.6%	8.3%	€3.40	€2.80	€2.39	3
Sep ’24	€2.27	€3.17 +39.5%	8.3%	€3.40	€2.80	€2.14	3
Aug ’24	€2.42	€3.17 +31.1%	8.3%	€3.40	€2.80	€2.24	3
Jul ’24	€2.30	€3.03 +32.2%	8.7%	€3.40	€2.80	€2.20	3
Jun ’24	€1.92	€3.15 +63.9%	7.9%	€3.40	€2.90	€2.21	2
May ’24	€1.76	€3.15 +79.0%	7.9%	€3.40	€2.90	€2.24	2
Apr ’24	€1.76	€3.15 +79.0%	7.9%	€3.40	€2.90	€2.27	2
Mar ’24	€1.90	€3.15 +65.4%	7.9%	€3.40	€2.90	€2.33	2
Feb ’24	€1.95	€3.15 +61.2%	7.9%	€3.40	€2.90	€2.19	2

Analyst Forecast: Target price is more than 20% higher than the current share price, but there are not enough analysts covering the stock to determine statistical confidence in agreement.