EN DE

There (ETG) Fair Value & Analysis

Utilities · DE · Market cap €545M · ISIN DE000A0MVLS8

What is There really worth?

T There ETG · HA
Price€17.05
Fair Value€6.96
Upside−59.2%
Quality51/100

A solid business, but trading 145% above our fair value of €6.96.

As of Aug 28, 2026, the fair value of There is €6.96 per share against a price of €17.05, so the fair value sits 59% below the price. A model estimate blended from multiple valuation models, recalculated regularly.

Watch There for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Risks

!Weak Growth (revenue 5y +10.6 %/yr)
!Thin margins · 0.0% net margin
!Low debt · negative free cash flow
!Moderate moat 52/100
!Evidence only low, so the estimate is less certain

For context

·2.03% dividend yield
Evidence: Low Range €4.87 – €9.04

Fair value as of: Aug 28, 2026

From 13 valuation models · updated 9 days ago

Fair value updated Aug 28, 2026, revised from €7.42 to €6.96 (−6.2%) since Aug 13, 2026.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The price sits above even our optimistic bull case (€9.04). The favourable scenario is already priced in.
  • The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
  • Solid but not exceptional quality (51/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (€4.87 to €9.04) leaves room in how you read the outcome.

Price vs Fair Value (5 years)

€52.95 €16.20 Fair Value €6.96 May 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 28, 2026.

How to read this chart

60‑month range €16.20 – €52.95 · fair‑value band €4.87 – €9.04 · the €17.05 price screens above the €6.96 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 28, 2026.

Full chart & analysis →

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

Analysis

There (ETG) currently trades at €17.05, while our model-based Fair Value estimate is €6.96, implying the stock looks roughly 145.0% overvalued today. The Quality Score stands at 51/100 (solid quality), in the Utilities sector. Bull case: the Multiples group reads highest at a median of €8.97 per share, and 0 of the 13 models we run sit above the €17.05 price. Bear case: the DCF Models group reads lowest at €2.52, and 13 of the 13 models stay below the price. Evidence for this calculation is low.

Net debt stands at €140M. Fundamentals as of Aug 28, 2026

Our scenario range runs from €4.87 (bear case) to €9.04 (bull case); at €17.05, 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 39% below its 52-week high and 5% above its 52-week low, currently below its 200-day average. For context, the median of 10 Utilities peers we cover trades at −12% fair-value upside, at −59%, ETG screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced 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. Every input is real reported data, nothing guessed.

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
Residual Income best evidence €4.62 €4.88 €5.28 74
Owner Earnings €1.51 €2.52 €4.14 72
EPV €3.60 €4.37 €5.02 71
All 13 models by family
DCF Models
Owner Earnings €1.51 €2.52 €4.14 72
Earnings-Based
Graham-Dodd €3.39 €6.12 €7.55 64
EPV €3.60 €4.37 €5.02 71
Multiples
P/E Multiple €6.73 €8.97 €11.21 63
P/S Multiple €6.35 €8.47 €10.59 58
P/B Multiple €6.35 €8.47 €10.59 55
EV/EBIT €8.02 €11.39 €14.76 65
EV/EBITDA €11.46 €15.98 €20.49 67
EV/Revenue €6.09 €9.59 €13.10 53
Asset-Based
NCAV (Graham) €2.90 €3.89 €5.80 54
Economic Profit
Residual Income best evidence €4.62 €4.88 €5.28 74
ROIC Compounder €3.60 €4.37 €5.02 70
Growth Earnings
Growth-Adj P/E €4.78 €6.84 €8.89 65

Widest divergence: Multiples (€8.97) versus DCF Models (€2.52). Highest evidence: Residual Income (74).

Notify me when ETG reaches fair value

Put ETG on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

Dividend yield 2.0%
Net margin 4.8% FY2025
Return on assets (EBIT) 12.8% avg 5y
Free cash flow −€13.7M FY2025
Net debt €140M FY2025

Figures from reported company fundamentals · as of Aug 28, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 51/100

Of which business quality 48 · Market factors (momentum, volatility) 10

Profitability 43
Margins and returns on capital today
Quality Growth 43
Are margins and returns improving?
Cashflow 18
Earnings quality: real cash, not paper profit
Fin. Strength 55
Balance sheet, leverage, solvency risk
Investment 60
Disciplined investing over empire-building
Low Volatility 0
Calm price path (market factor)
Momentum 18
Price trend over the last 3–12 months (market factor)
52W Momentum 5
Distance to the 52-week high (market factor)
Net Issuance 82
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.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

There is no Profile data available for ETG.HA.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

There reported revenue of €334M in FY2025 versus €272M in FY2021, a compound +5.2%/yr. Reported net income was €15.9M in FY2025, compounding −1.4%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
€334M
Latest YoY
−4.7%
Avg. revenue 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.
−5.1%
Avg. revenue 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.
+10.6%
Avg. revenue growth/yr (7Y) 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.
+8.0%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year.
+7.2% · in EUR
Earnings growth per share plus dividend yield: the value created per share and year.
Earnings growth per share+5.2%
Dividend yield2.0%
Operating margin (EBIT) 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) → 8.6% (2025) · steady
Worst earnings drop73% (2025) · in EUR
Revenue +5.2%/yr
FY21 €272M
FY22 €391M
FY23 €427M
FY24 €350M
FY25 €334M
Net income −1.4%/yr
FY21 €16.9M
FY22 €45.8M
FY23 €58.5M
FY24 €28.6M
FY25 €15.9M

ETG screens 145% overvalued. Compare with China Yangtze Power Co →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
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). "There Fair Value". https://www.fairvalue-calculator.com/stock/ETG.HA

Peer Group

Utilities - Renewable · 212 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 51 · Above median
Fair Value upside +3% · Above median
Return on assets 0% · Below median
Net margin (TTM) 0% · Below median
Operating margin (TTM) 0% · Bottom 25%
Revenue growth 0% · Above median
Dividend yield (TTM) 2.0% · Below median
Debt / equity 0.50× · Lower than median

Valuation Multiples vs Utilities - Renewable median · lower = cheaper

P/B 3.41× · Pricier than 75% of peers
EV/EBITDA 8.4× · Cheaper than median

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

Similar stocks

10 more Utilities - Renewable stocks, each showing price versus our Fair Value estimate (as of Aug 28, 2026).

Stock Price Fair Value vs Fair Value
China Yangtze Power Co 600900 ¥27.96 ¥25.13 −10%
Ørsted A/S ORSTED kr 139.25 kr 31.40 −77%
Huaneng Lancang River Hydropower Inc 600025 ¥9.79 ¥5.57 −43%
Adani Green Energy Limited ADANIGREEN ₹1,319 ₹169.61 −87%
AXIA Energia SA AXIAP $10.74 $9.49 −12%
VERBUND AG VER €59.65 €55.03 −8%
BEP BEP $31.27 $70.40 +125%
BEPUN BEPUN C$45.05 C$42.83 −5%
Fortum Oyj FORTUM €19.80 €13.55 −32%
China Longyuan Power Group 001289 ¥15.92 ¥7.55 −53%

Compare There with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Utilities stocks →

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

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is There (ETG) overvalued or undervalued?
As of Aug 28, 2026, our model estimates a fair value of €6.96 versus a price of €17.05, about −59% upside (overvalued).
What is the fair value of ETG?
Our model-based fair value for There is €6.96 (as of Aug 28, 2026), built from audited fundamentals. The current price: €17.05.
What is the quality score of ETG?
There has a Quality Score of 51/100. 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 There (ETG)?
Our model-based price target is the fair value of €6.96 (as of Aug 28, 2026) from 13 valuation models. Cautious scenario €4.87, optimistic scenario €9.04. It is a calculation from audited fundamentals, not an analyst target.
What is the There stock forecast for 2026?
Our models put fair value at €6.96, about −59% upside versus a price of €17.05 (overvalued). Cautious scenario €4.87, optimistic scenario €9.04. The calculation is refreshed regularly with new filings.
What is the net profit margin of ETG?
The net profit margin of There is about 0.0%, meaning it keeps roughly 0.0% of revenue as net income. Based on the latest reported figures.
Does There pay a dividend?
There currently shows a dividend yield of about 2.03% relative to its recent price (as of Aug 28, 2026).
Free · no account needed

Watch There in the live analysis

One click puts There on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.