EN DE

EKINOPS S.A (EKI) Fair Value & Analysis

Technology · FR · Market cap €70.6M

ES EKINOPS S.A EKI · PA
Price€2.51
Fair Value€0.4800
Upside-80.9%
Quality41/100
Watch EKINOPS S.A for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Loss-making · -6.9% net margin
Low debt · generates free cash flow
Trails peers (2/11)
Narrow moat 14/100
Evidence: Medium Range €0.4700 – €0.4800 Share as image

Fair value as of: Jul 13, 2026

From 9 valuation models · updated 29 days ago

Fair value updated Jul 13, 2026, revised from €11.76 to €0.4800 (−95.9%) since Jun 24, 2026. Share price −4.0% over the past month.

Below-average quality, and screening another 81% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (€0.4800). The favourable scenario is already priced in.
  • Weak quality (41/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • The models converge in a tight band (€0.4700 to €0.4800), unusually little disagreement for a valuation.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

€9.36 €1.42 Fair Value €0.4800 Jun 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 13, 2026.

How to read this chart

60‑month range €1.42 – €9.36 · fair‑value band €0.4700 – €0.4800 · the €2.51 price screens above the €0.4800 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 13, 2026.

Full chart & analysis →

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

Analysis

EKINOPS S.A (EKI) currently trades at €2.51, while our model-based Fair Value estimate is €0.4800, implying the stock looks roughly 80.9% overvalued today. The Quality Score stands at 41/100 (below-average quality), in the Technology sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).

Over the trailing twelve months, EKINOPS S.A generated revenue of €105M at a net margin of -6.9%. Revenue declined 20.5% year over year. It earns a return on equity of -6.6%. Net debt stands at €4.7M. Fundamentals as of Jul 13, 2026

Our scenario range runs from €0.4700 (bear case) to €0.4800 (bull case); at €2.51, the current price sits above 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 49% below its 52-week high and 86% above its 52-week low, currently above its 200-day average. For context, the median of 10 Technology peers we cover trades at -61% fair-value upside, at -81%, EKI screens richer 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 €0.4700 €0.4800 €0.4800 80
Gordon GGM €0.5900 €0.9900 €1.28 70
DDM Multi-Stage €0.5900 €0.9400 €1.06 61
All 9 models by family
DCF Models
FCF DCF €0.4700 €0.4800 €0.4800 38
Owner Earnings €0.5400 €0.5800 €0.6600 31
5Y Revenue Exit €0.4700 €0.4800 €0.4800 39
10Y Revenue Exit €0.4700 €0.4800 €0.4800 36
Dividend Discount
Gordon GGM €0.5900 €0.9900 €1.28 70
DDM Multi-Stage €0.5900 €0.9400 €1.06 61
Multiples
EV/Revenue €0.4700 €0.4800 €0.4800 43
Asset-Based
NCAV (Graham) €1.96 €2.63 €3.92 50
Growth DCF
Growth DCF €0.4700 €0.4800 €0.4800 80

Widest divergence: Asset-Based (€2.63) versus DCF Models (€0.4800). Highest evidence: Growth DCF (80).

Notify me when EKI reaches fair value

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

Key figures & financial health

Revenue (TTM) €105M
Revenue growth (YoY) -20.5%
Net margin -6.9%
Return on equity -6.6%
Free cash flow €4.0K FY2025
Operating margin -11.5%
More key figures
EPS (TTM) €-0.2700
EPS growth (YoY) -75.4%
Net debt €4.7M FY2025

Figures from reported company fundamentals · as of Jul 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 41/100

Of which business quality 40 · Market factors (momentum, volatility) 25

Profitability 17
Margins and returns on capital today
Quality Growth 11
Are margins and returns improving?
Cashflow 13
Earnings quality: real cash, not paper profit
Fin. Strength 56
Balance sheet, leverage, solvency risk
Investment 96
Disciplined investing over empire-building
Low Volatility 16
Calm price path (market factor)
Momentum 32
Price trend over the last 3–12 months (market factor)
52W Momentum 25
Distance to the 52-week high (market factor)
Net Issuance 78
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

EKINOPS S.A. engages in the provision of network connectivity solutions worldwide. The company offers Ekinops360 to meet the needs of metropolitan, regional, and long-distance optical transport networks, based on the WDM technology for a compact and integrated architecture.

Full company description

EKINOPS S.A. engages in the provision of network connectivity solutions worldwide. The company offers Ekinops360 to meet the needs of metropolitan, regional, and long-distance optical transport networks, based on the WDM technology for a compact and integrated architecture. It also provides OneAccess for a range of physical and virtualized deployment options for routing voice and data; Compose comprising solutions for software-defined networks with various management tools and services, including scalable SD-WAN solutions, and edge-to-cloud solutions from Nuvla.io; and optical transport, voice and data access, and software-defined services. The company was incorporated in 2003 and is based in Lannion, France.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

EKINOPS S.A reported revenue of €105M in FY2025 versus €104M in FY2021, a compound +0.3%/yr. Reported net income was −€7.2M in FY2025.

Growth Quality 29/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
€105M
Latest YoY
−10.8%
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.
−6.3%
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.
+2.5%
Avg. growth/yr (14Y) 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.
+18.2%
Revenue +0.3%/yr
FY21 €104M
FY22 €128M
FY23 €129M
FY24 €118M
FY25 €105M
Net income
FY21 €5.2M
FY22 €12.0M
FY23 €3.6M
FY24 −€7.0M
FY25 −€7.2M

EKI screens 81% overvalued. Compare with Cisco Systems, Inc →

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). "EKINOPS S.A Fair Value". https://www.fairvalue-calculator.com/stock/EKI

Peer Group

Communication Equipment · 286 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 41 · Bottom 25%
Fair Value upside −81% · Bottom 25%
Return on assets -1% · Below median
Net margin (TTM) -7% · Bottom 25%
Operating margin (TTM) -12% · Bottom 25%
Revenue growth -21% · Bottom 25%
Debt / equity 0.18× · Higher than median

Valuation Multiples vs Communication Equipment median · lower = cheaper

P/B 0.77× · Cheaper than 75% of peers
P/S (TTM) 0.78× · Cheaper than median
P/FCF 20,399.9× · Pricier than 75% of peers

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 0 · sector 0
FUTURE 0 · sector 30
PAST 0 · sector 15
HEALTH 91 · sector 98
DIVIDEND 0 · sector 25

VALUE 0: the price sits above our fair-value range.

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 Communication Equipment stocks, each showing price versus our Fair Value estimate (as of Jul 13, 2026).

Stock Price Fair Value vs Fair Value
Cisco Systems, Inc CSCO $119.25 $43.05 -64%
Zhongji Innolight Co 300308 ¥1,094 ¥171.09 -84%
Foxconn Industrial Internet Co 601138 ¥56.50 ¥28.65 -49%
Eoptolink Technology Inc 300502 ¥482.88 ¥155.05 -68%
Nokia Oyj NOK $11.25 $2.67 -76%
Motorola Solutions, Inc MSI $413.31 $190.43 -54%
Suzhou TFC Optical Communication Co 300394 ¥244.13 ¥32.04 -87%
Telefonaktiebolaget LM Ericsson (publ), ERIC $11.72 $15.96 +36%
Accton Technology Corporation 2345 2,090 TWD 846.28 TWD -60%
ZTE Corporation 000063 ¥40.00 ¥15.75 -61%

Compare EKINOPS S.A 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 EKINOPS S.A (EKI) overvalued or undervalued?
As of Jul 13, 2026, our model estimates a fair value of €0.4800 versus a price of €2.51, about −81% (overvalued).
What is the fair value of EKI?
Our model-based fair value for EKINOPS S.A is €0.4800 (as of Jul 13, 2026), built from audited fundamentals. The current price is €2.51.
What is the quality score of EKI?
EKINOPS S.A has a Quality Score of 41/100. 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 EKINOPS S.A (EKI)?
EKINOPS S.A reported trailing-twelve-month revenue of about €105M (latest available figure, as of Jul 13, 2026).
What is the net profit margin of EKI?
The net profit margin of EKINOPS S.A is about -6.9%, meaning it is currently running at a net loss. Based on the latest reported figures.

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 EKINOPS S.A 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.