MS Industrie AG (MSAG) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of MS Industrie AG stock €2.18, price €1.36, upside +60.0%, quality 42 out of 100. Rating: strongly undervalued. Calculated from audited financials with 10 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 9, 2026.
How to read this chart
60‑month range €1.14 – €2.09 · fair‑value band €1.28 – €3.21 · the €1.36 price screens below the €2.18 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow MS Industrie in your weekly email
Every Wednesday you see whether MS Industrie is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
MS Industrie AG primarily operates in the powertrain and ultrasonic technology businesses in Germany and internationally. It designs, develops, and manufactures automotive components and systems for engines.
Show moreShow less
The company also offers services in the field of ultrasonic technologies for the automotive, textile, medical technology, consumer goods, and other industries, such as customer-specific and turnkey special ultrasonic machines; servo presses for welding, sealing, cutting, separating welding, and punching; and systems and components comprising generators and converters, amplitude transformers and sonotrodes, feed units, and manual ultrasonic welding units.
In addition, it provides corporate finance, controlling and reporting, risk management, corporate governance, and transaction advisory services.
Further, the company produces electric motors and associated components, centrifugal fans and blowers, and e-mobility drives for refrigeration logistics, textile machinery, pumps, lifting equipment, and various special mechanical engineering applications.
Additionally, it operates a solar power plant. The company was formerly known as GCI Industrie AG and changed its name to MS Industrie AG in July 2012. The company was founded in 1991 and is headquartered in Munich, Germany.
Stock analysis
MS Industrie AG (MSAG) currently trades at €1.36, while our model-based Fair Value estimate is €2.18, implying the stock looks roughly 38% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of €2.04 per share, and 5 of the 10 models we run sit above the €1.36 price.
Bear case: the Multiples group reads lowest at €0.8100, and 5 of the 10 models stay below the price. Data coverage for this calculation is low.
Scenario range: €1.28 (bear) to €3.21 (bull), the price of €1.36 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 42/100 (below-average quality), in the Consumer Cyclical sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
MS Industrie AG reported revenue of €145M in FY2025 versus €165M in FY2021, a compound −3.2%/yr. Reported net income was −€5.3M in FY2025.
Key figures
Market cap €41.2M Micro · P/S ratio 0.27 · EPS (TTM) €−0.1200 · Net margin −2.6% · Return on equity −6.7% · Return on assets (EBIT) 1.7% (5-year average) · Operating margin 4.3% · Revenue (TTM) €145M.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 16 out of 100 (low confidence).
What moves the price
The share trades about 9% below its 52-week high and 19% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −23% fair-value upside, at 60%, MSAG screens cheaper than that median.
Fair Value models
Bear€1.28Fair Value €2.18Bull€3.21
Price €1.36 · Upside +60.0%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Best data coverage
FCF DCF€1.50€2.58€4.3378
Growth DCF€1.55€2.52€4.0077
5Y EBITDA Exit€1.20€2.04€3.0174
All 10 models by family
DCF Models
FCF DCF€1.50€2.58€4.3378
5Y Revenue Exit€0.7100€1.14€1.6672
5Y EBITDA Exit€1.20€2.04€3.0174
10Y Revenue Exit€0.9500€1.41€1.9967
10Y EBITDA Exit€1.29€2.05€3.0568
Multiples
EV/EBITDA€0.8500€1.35€1.8666
EV/Revenuen/a€0.2700€0.550050
Asset-Based
NCAV (Graham)€0.9200€1.23€1.8454
Growth DCF
Growth DCF€1.55€2.52€4.0077
Rev-Margin DCF€0.7100€1.16€1.6872
The fair value above starts from this blend and is adjusted for a cyclical trough year.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.18/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−15.5%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−11.1%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−2.5%
Start year 2020 (pandemic). Over 10 years: −6.2% a year
Revenue growth 25 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+10.7%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.
−8.4% (2020) → −1.0% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far and more than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+12.1%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+7.4%
Yearly sales growth analysts expect, extended to five years.
After inflation (euro area: IMF forecast 2.2% a year to 2030, 2.6% from 2016 to 2025) that is about +9.7% a year for the price and +5.1% for the forecasts.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Auto Parts · 653 stocks
Beats the industry median on 4/11 measures
Overall it trails its industry peers.
Valuation
Quality Score42 · Bottom 25%
Fair Value upside+60.0% · Top 25%
Profitability
Return on assets−4.0% · Bottom 25%
Net margin (12 months)−2.6% · Bottom 25%
Operating margin (12 months)4.3% · Below median
Growth and dividend
Revenue growth (quarter YoY)−4.4% · Bottom 25%
Balance sheet
Debt / equity0.17× · Above median
Valuation Multiplesvs Auto Parts median · lower = cheaper
P/B0.75× · Cheapest 25%
P/S (12 months)0.28× · Cheapest 25%
Price / free cash flow (fiscal year)19.4× · Pricier than median
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "MS Industrie AG Fair Value". https://www.fairvalue-calculator.com/stock/MSAG
Frequently asked questions
Is MS Industrie AG (MSAG) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of €2.18 versus a price of €1.36, about +60% upside (undervalued).
What is the fair value of MSAG?
Our model-based fair value for MS Industrie AG is €2.18 (as of Nov 9, 2026), built from audited fundamentals. The current price: €1.36.
What is the quality score of MSAG?
MS Industrie AG has a Quality Score of 42/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for MS Industrie AG (MSAG)?
Our model-based price target is the fair value of €2.18 (as of Nov 9, 2026) from 10 valuation models. Cautious scenario €1.28, optimistic scenario €3.21. It is a calculation from audited fundamentals, not an analyst target.
What is the MS Industrie AG stock forecast for 2026?
Our models put fair value at €2.18, about +60% upside versus a price of €1.36 (undervalued). Cautious scenario €1.28, optimistic scenario €3.21. The calculation is refreshed regularly with new filings.
What is the revenue of MS Industrie AG (MSAG)?
MS Industrie AG reported trailing-twelve-month revenue of about €145M (latest available figure, as of Nov 9, 2026).
What growth is priced into MS Industrie AG (MSAG)?
For today's price to be fair in a discounted-cash-flow model, MS Industrie AG would have to grow free cash flow by +12.1 % per year for five years (discount rate 8.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -2.5 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of MSAG use?
Our models discount MS Industrie AG at 8.3 %: a base by market capitalisation (nano), damped by beta 0.19, country premium for Germany. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For MS Industrie AG that is +12.1 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (8.3 %) and the same formula as our fair value.
How much growth has MS Industrie AG (MSAG) delivered so far?
Over the past 5 years revenue at MS Industrie AG grew -2.5 % a year. The price currently implies free-cash-flow growth of +12.1 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of MS Industrie AG (MSAG) growing?
The median revenue growth in the sector is +7.8 % a year. That is the yardstick for the growth priced into MS Industrie AG (+12.1 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of MS Industrie AG (MSAG)?
The free-cash-flow yield on the price is 5.16 %: that much free cash flow MS Industrie AG produces per unit of market value. When it exceeds the discount rate of our models (8.3 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of MS Industrie AG (MSAG)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For MS Industrie AG it is €2.18 per share (as of Nov 9, 2026), against a price of €1.36. It is the blended result of 10 valuation models in 4 families (DCF Models, Multiples, Asset-Based, Growth DCF).
Is MS Industrie AG stock overvalued or undervalued in 2026?
As of Nov 9, 2026, MSAG trades below its calculated fair value: price €1.36, fair value €2.18, a gap of about +60% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of MSAG?
No. The price is what the market pays today (€1.36); the fair value is what the company's own numbers justify (€2.18). For MS Industrie AG the two are €0.8160 per share apart. That gap is exactly why we show both numbers side by side.
How much is MS Industrie AG worth?
The market values MS Industrie AG at about €41.2M (market capitalisation, as of Nov 9, 2026). Per share that is €1.36; our models calculate a fair value of €2.18 per share.
What do the bullish and bearish scenarios say about MSAG?
Our models span a range for MS Industrie AG: cautious scenario €1.28, base €2.18, optimistic €3.21 per share (as of Nov 9, 2026, price €1.36). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of MS Industrie AG (MSAG)?
Balance-sheet figures for MS Industrie AG (as of Nov 9, 2026): return on equity −6.7%, debt of 0.17 per unit of equity. They feed the Quality Score of 42/100, which measures business quality independently of the share price.
How far is MSAG from its 52-week high?
MS Industrie AG trades at €1.36, about 9% below its 52-week high of €1.49 and 19% above the low of €1.14 (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of €2.18 is for.
Which stocks are comparable to MS Industrie AG?
From the same area (Consumer Cyclical) we also value O'Reilly Automotive, Inc, AutoZone, Inc, Hyundai Mobis Co, Fuyao Glass Industry Group, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is MS Industrie AG stock attractive at the current price?
The data as of Nov 9, 2026: price €1.36, calculated fair value €2.18 (+60%), Quality Score 42/100, from 10 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of MSAG calculated?
We run MS Industrie AG through 10 models from 4 families: DCF Models, Multiples, Asset-Based, Growth DCF. Every model gets the same audited fundamentals; the fair value of €2.18 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. MS Industrie AG currently trades 38% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of MS Industrie AG (MSAG)?
The closing price on Nov 9, 2026 was €1.36. Our model-based fair value is €2.18, about +60% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with MS Industrie AG right now?
The large discount to fair value meets weak quality (42/100). That raises the risk this is a value trap rather than a bargain. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. A fairly wide model range (€1.28 to €3.21) leaves room in how you read the outcome.
Key figures of MS Industrie AG
How large is the market capitalisation of MS Industrie AG (MSAG)?
The market capitalisation of MS Industrie AG is €41.2M. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of MS Industrie AG (MSAG)?
The price-to-sales ratio of MS Industrie AG is 0.27 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of MS Industrie AG (MSAG)?
Earnings per share at MS Industrie AG are €−0.1200. Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of MS Industrie AG (MSAG)?
The net margin of MS Industrie AG is −2.6% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of MS Industrie AG (MSAG)?
The return on equity (ROE) of MS Industrie AG is −6.7% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of MS Industrie AG (MSAG)?
On an EBIT basis the return on assets of MS Industrie AG is 1.7% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of MS Industrie AG (MSAG)?
The operating margin of MS Industrie AG is 4.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at MS Industrie AG (MSAG)?
Revenue at MS Industrie AG is growing −4.4% versus a year earlier (3y avg −11.1%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at MS Industrie AG (MSAG)?
Earnings per share at MS Industrie AG are growing −59.8% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does MS Industrie AG (MSAG) carry?
The net debt of MS Industrie AG is €19.7M (fiscal year 2025, ≈ 9.2 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch MS Industrie AG in the live analysis
One click puts MS Industrie AG on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 9, 2026