EN DE

audius SE (3ITN) Fair Value & Analysis

Technology · DE · Market cap €59.0M

AS audius SE 3ITN · XETRA
Price€11.90
Fair Value€13.54
Upside+13.8%
Quality61/100
Watch audius SE for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 2.2% net margin
Low debt · generates free cash flow
2.00% dividend yield
Ranks above peers (9/14)
Moderate moat 46/100
Evidence: Medium Range €10.16 – €16.93 Share as image

Fair value as of: Jul 11, 2026

From 26 valuation models · updated 30 days ago

Fair value updated Jul 11, 2026, revised from €14.60 to €13.54 (−7.3%) since Jun 24, 2026. Share price −0.8% over the past month.

A solid business, screening 14% undervalued on our models.

What matters now

  • Our model range runs from €10.16 (bear) to €16.93 (bull), base €13.54. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 61/100 (solid quality) with medium evidence: read the verdict with care.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

€17.82 €9.89 Fair Value €13.54 Jun 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 11, 2026.

How to read this chart

60‑month range €9.89 – €17.82 · fair‑value band €10.16 – €16.93 · the €11.90 price screens below the €13.54 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 11, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

audius SE (3ITN) currently trades at €11.90, while our model-based Fair Value estimate is €13.54, implying the stock looks roughly 13.8% undervalued today. The Quality Score stands at 61/100 (solid quality), in the Technology sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: medium), always confirm before acting.

Over the trailing twelve months, audius SE generated revenue of €109M at a net margin of 2.2%. Revenue grew 40.3% year over year. It earns a return on equity of 14.0%. The balance sheet holds a net cash position of €8.9M. Fundamentals as of Jul 11, 2026

Our scenario range runs from €10.16 (bear case) to €16.93 (bull case); at €11.90, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 21% below its 52-week high and 11% above its 52-week low, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at -25% fair-value upside, at 14%, 3ITN screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model 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. Evidence
Highest evidence
Growth DCF €9.71 €15.10 €22.12 80
Residual Income €3.85 €4.11 €4.50 76
Rev-Margin DCF €11.94 €20.63 €32.67 74
All 26 models by family
DCF Models
FCF DCF €9.98 €15.25 €25.90 38
Owner Earnings €5.63 €8.51 €13.06 31
5Y Revenue Exit €11.94 €21.02 €33.95 39
5Y EBITDA Exit €14.88 €27.48 €44.19 41
5Y P/E Exit €9.07 €14.71 €21.43 38
10Y Revenue Exit €10.65 €18.35 €31.21 36
10Y EBITDA Exit €12.68 €22.55 €39.01 37
10Y P/E Exit €9.29 €14.25 €21.67 35
Earnings-Based
Graham-Dodd €3.29 €18.83 €26.18 54
Lynch FV €5.30 €7.57 €9.85 50
PEG = 1.0 €5.30 €7.57 €9.85 46
EPV €7.08 €7.72 €8.23 59
Dividend Discount
Gordon GGM €1.39 €2.33 €3.03 70
DDM Multi-Stage €1.39 €2.21 €2.51 61
Multiples
P/E Multiple €7.25 €9.67 €12.09 63
P/S Multiple €6.17 €8.22 €10.28 58
P/B Multiple €6.17 €8.22 €10.28 55
EV/EBIT €18.86 €24.55 €30.23 53
EV/EBITDA €19.32 €25.15 €30.99 54
EV/Revenue €13.30 €18.23 €23.16 43
Asset-Based
NCAV (Graham) €2.43 €3.26 €4.87 50
Growth DCF
Growth DCF €9.71 €15.10 €22.12 80
Rev-Margin DCF €11.94 €20.63 €32.67 74
Economic Profit
Residual Income €3.85 €4.11 €4.50 76
ROIC Compounder €7.76 €9.39 €11.37 72
Growth Earnings
Growth-Adj P/E €7.69 €10.99 €14.28 68

Widest divergence: DCF Models (€15.25) versus Dividend Discount (€2.21). Highest evidence: Growth DCF (80).

Notify me when 3ITN reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) €109M
Revenue growth (YoY) +40.3%
Net margin 2.2%
Return on equity 14.0%
Free cash flow €4.0M FY2025
P/E ratio 28.8
More key figures
Operating margin 7.2%
EPS (TTM) €0.4800
Dividend yield 1.7%
EPS growth (YoY) +62.9%
Net cash €8.9M FY2025

Figures from reported company fundamentals · as of Jul 11, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 61/100

Of which business quality 63 · Market factors (momentum, volatility) 45

Profitability 60
Margins and returns on capital today
Quality Growth 32
Are margins and returns improving?
Cashflow 49
Earnings quality: real cash, not paper profit
Fin. Strength 87
Balance sheet, leverage, solvency risk
Investment 65
Disciplined investing over empire-building
Low Volatility 81
Calm price path (market factor)
Momentum 36
Price trend over the last 3–12 months (market factor)
52W Momentum 21
Distance to the 52-week high (market factor)
Net Issuance 83
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

audius SE, through its subsidiaries, engages in the IT services and software business in Germany and internationally. The company offers consulting services, such as security and audit services; data protection; whistleblower protection; IT consulting services, including network, IoT, and cloud strategies; basic infrastructure, security concepts, solutions …

Full company description

audius SE, through its subsidiaries, engages in the IT services and software business in Germany and internationally. The company offers consulting services, such as security and audit services; data protection; whistleblower protection; IT consulting services, including network, IoT, and cloud strategies; basic infrastructure, security concepts, solutions and implementations, and basic services and technologies; and software consulting services for field service, sales, interfaces, add-ons, mobile applications, and bespoke programming. It also provides Microsoft Dynamics 365 comprising dynamics field service, sales, customer service, customer insights, project operations, and add-ons; Microsoft 365; a license for Microsoft; customized software; and a mobility platform dashface for data and processes. In addition, it offers audius.cloud, a hybrid multi-cloud solution with certified server locations; audius.cloud Backup, which provides storage, reliable cloud-native backup, and continuous data protection; interface ADIS for flexible design and safe operation of interfaces; and SAP add-ons. Further, it provides managed services, network, datacenter, and workplace lifecycle services; mobile device management; service desks; asset managers; and professional and Amazon Web Services. Additionally, the company offers hosting and data center solutions, such as system management, server housing and colocation, and monitored data centers; and connectivity solutions, including ethernet leased line, business DSL and FTTH, and VPN and business remote. It serves the public, energy and utilities, consulting, services, training, automotive, real estate, facility management, trade, telecommunication, life science and healthcare, and finance and insurance sectors. The company was formerly known as IT Competence Group SE and changed its name to audius SE in October 2020. audius SE was founded in 1991 and is headquartered in Weinstadt, Germany. audius SE is a subsidiary of audius AG.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

audius SE reported revenue of €108M in FY2025 versus €58.3M in FY2021, a compound +16.7%/yr. Reported net income was €2.4M in FY2025, compounding −5.6%/yr from FY2021.

Growth Quality 90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
€108M
Latest YoY
+28.8%
Avg. growth/yr (3Y) 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.
+13.8%
Avg. growth/yr (5Y) 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.
+25.5%
Avg. growth/yr (18Y) 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.
+13.2%
Revenue +16.7%/yr
FY21 €58.3M
FY22 €73.4M
FY23 €78.2M
FY24 €83.9M
FY25 €108M
Net income −5.6%/yr
FY21 €3.0M
FY22 €3.5M
FY23 €3.4M
FY24 €2.1M
FY25 €2.4M
Character of growth · EPS growth decomposed (2014-2025) +15.9 % p.a.
Revenue per share +4.0 pp

of which total revenue +16.4 pp · buybacks/dilution −12.4 pp

EBIT margin +8.5 pp
Tax rate −0.7 pp
Residual (interest, one-offs) +4.2 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

Watch 3ITN: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

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). "audius SE Fair Value". https://www.fairvalue-calculator.com/stock/3ITN

Peer Group

Information Technology Services · 477 stocks

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.

Quality Score 61 · Above median
Fair Value upside +14% · Above median
Return on equity (TTM) 14% · Above median
Return on assets 8% · Top 25%
Net margin (TTM) 2% · Below median
Operating margin (TTM) 7% · Above median
Revenue growth 40% · Top 25%
Dividend yield (TTM) 2.0% · Above median
Debt / equity 0.31× · Higher than 75% of peers

Valuation Multiples vs Information Technology Services median · lower = cheaper

P/E (TTM) 25.0× · Pricier than median
P/B 2.85× · Pricier than median
P/S (TTM) 0.63× · Cheaper than median
P/FCF 17.1× · Pricier than 75% of peers
EV/EBITDA 6.8× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 52 · sector 21
FUTURE 100 · sector 29
PAST 56 · sector 37
HEALTH 84 · sector 97
DIVIDEND 40 · sector 37

Insider activity: 40/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Information Technology Services stocks, each showing price versus our Fair Value estimate (as of Jul 11, 2026).

Stock Price Fair Value vs Fair Value
International Business Machines Corporation IBM $235.92 $143.90 -39%
Accenture plc ACNN 2,460 MXN 250.95 MXN -90%
Infosys Limited INFY ₹1,156 ₹1,457 +26%
HCL Technologies Limited HCLTECH ₹1,204 ₹1,230 +2%
Wipro Limited WIPRO ₹178.43 ₹226.81 +27%
Tech Mahindra Limited TECHM ₹1,455 ₹1,086 -25%
Samsung SDS Co 018260 199,300 KRW 196,390 KRW -1%
Persistent Systems Limited PERSISTENT ₹5,059 ₹2,364 -53%
Hyundai Autoever Corporation 307950 393,000 KRW 133,088 KRW -66%
Coforge Limited COFORGE ₹1,541 ₹702.84 -54%

Compare audius SE with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Technology stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is audius SE (3ITN) overvalued or undervalued?
As of Jul 11, 2026, our model estimates a fair value of €13.54 versus a price of €11.90, about +14% (undervalued).
What is the fair value of 3ITN?
Our model-based fair value for audius SE is €13.54 (as of Jul 11, 2026), built from audited fundamentals. The current price is €11.90.
What is the quality score of 3ITN?
audius SE has a Quality Score of 61/100. 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 revenue of audius SE (3ITN)?
audius SE reported trailing-twelve-month revenue of about €109M (latest available figure, as of Jul 11, 2026).
What is the net profit margin of 3ITN?
The net profit margin of audius SE is about 2.2%, meaning it keeps roughly 2.2% of revenue as net income. Based on the latest reported figures.
Does audius SE pay a dividend?
audius SE currently shows a dividend yield of about 1.74% relative to its recent price (as of Jul 11, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track audius SE and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.