EN DE

Etteplan Oyj (ETTE) Fair Value & Analysis

Industrials · FI · Market cap €190M

EO Etteplan Oyj ETTE · HE
Price€7.82
Fair Value€8.79
Upside+12.4%
Quality59/100
Watch Etteplan Oyj for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 2.6% net margin
Low debt · generates free cash flow
3.01% dividend yield
Mixed vs. peers (7/15)
Narrow moat 36/100
Evidence: High Range €5.86 – €10.99 Share as image

Fair value as of: Jul 15, 2026

From 26 valuation models · updated 26 days ago

Share price +6.3% over the past month.

A solid business, screening 12% undervalued on our models.

What matters now

  • A fairly wide model range (€5.86 to €10.99) leaves room in how you read the outcome.
  • Our model range runs from €5.86 (bear) to €10.99 (bull), base €8.79. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 59/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

€17.39 €7.14 Fair Value €8.79 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 15, 2026.

How to read this chart

60‑month range €7.14 – €17.39 · fair‑value band €5.86 – €10.99 · the €7.82 price screens below the €8.79 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 15, 2026.

Full chart & analysis →

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

Analysis

Etteplan Oyj (ETTE) currently trades at €7.82, while our model-based Fair Value estimate is €8.79, implying the stock looks roughly 12.4% undervalued today. The Quality Score stands at 59/100 (solid quality), in the Industrials 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: high), always confirm before acting.

Over the trailing twelve months, Etteplan Oyj generated revenue of €357M at a net margin of 2.6%. Revenue declined 4.6% year over year. It earns a return on equity of 7.6%. Net debt stands at €79.9M. Fundamentals as of Jul 15, 2026

Our scenario range runs from €5.86 (bear case) to €10.99 (bull case); at €7.82, 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 28% below its 52-week high and 11% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -45% fair-value upside, at 12%, ETTE 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 €10.31 €15.02 €20.96 80
Residual Income €3.71 €3.89 €4.02 76
Rev-Margin DCF €7.70 €11.87 €16.98 74
All 26 models by family
DCF Models
FCF DCF €10.41 €15.64 €22.66 38
Owner Earnings €9.42 €14.18 €20.56 31
5Y Revenue Exit €7.70 €11.78 €16.95 39
5Y EBITDA Exit €11.40 €19.03 €28.17 41
5Y P/E Exit €7.55 €11.47 €15.65 38
10Y Revenue Exit €8.58 €12.36 €17.46 36
10Y EBITDA Exit €10.80 €16.77 €25.10 37
10Y P/E Exit €8.65 €12.17 €16.58 35
Earnings-Based
Graham-Dodd €2.85 €10.98 €14.89 54
Lynch FV €2.68 €3.84 €4.99 50
PEG = 1.0 €2.68 €3.84 €4.99 46
EPV €3.84 €4.35 €4.76 59
Dividend Discount
Gordon GGM €1.53 €2.57 €3.33 70
DDM Multi-Stage €1.53 €2.43 €2.76 61
Multiples
P/E Multiple €6.60 €8.79 €10.99 63
P/S Multiple €5.34 €7.12 €8.90 58
P/B Multiple €5.34 €7.12 €8.90 55
EV/EBIT €8.61 €11.61 €14.62 53
EV/EBITDA €13.67 €18.36 €23.06 54
EV/Revenue €6.02 €8.78 €11.54 43
Asset-Based
NCAV (Graham) €2.42 €3.24 €4.84 50
Growth DCF
Growth DCF €10.31 €15.02 €20.96 80
Rev-Margin DCF €7.70 €11.87 €16.98 74
Economic Profit
Residual Income €3.71 €3.89 €4.02 76
ROIC Compounder €3.84 €4.35 €4.76 72
Growth Earnings
Growth-Adj P/E €4.85 €6.92 €9.00 68

Widest divergence: DCF Models (€12.36) versus Dividend Discount (€2.43). Highest evidence: Growth DCF (80).

Notify me when ETTE reaches fair value

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

Key figures & financial health

Revenue (TTM) €357M
Revenue growth (YoY) -4.6%
Net margin 2.6%
Return on equity 7.6%
Free cash flow €31.1M FY2025
P/E ratio 19.6
More key figures
Operating margin 2.4%
EPS (TTM) €0.3700
Dividend yield 3.0%
EPS growth (YoY) -55.6%
Net debt €79.9M FY2025

Figures from reported company fundamentals · as of Jul 15, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 59/100

Of which business quality 59 · Market factors (momentum, volatility) 41

Profitability 44
Margins and returns on capital today
Quality Growth 31
Are margins and returns improving?
Cashflow 71
Earnings quality: real cash, not paper profit
Fin. Strength 50
Balance sheet, leverage, solvency risk
Investment 88
Disciplined investing over empire-building
Low Volatility 87
Calm price path (market factor)
Momentum 26
Price trend over the last 3–12 months (market factor)
52W Momentum 14
Distance to the 52-week high (market factor)
Net Issuance 80
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

Etteplan Oyj provides software and embedded, industrial equipment and plant engineering, technical communication, and data solutions in Finland, Scandinavia, China, and Central Europe.

Full company description

Etteplan Oyj provides software and embedded, industrial equipment and plant engineering, technical communication, and data solutions in Finland, Scandinavia, China, and Central Europe. The company offers control systems and battery development, engineering analysis, composite materials, and addictive manufacturing; electrical and mechanical engineering; digital twin, robotics, assembly optimization, joining and bonding, and cleanroom; automation, instrumentation, and process control, OT/IT integration, structural and safety engineering, and building technology; and embedded software development, application and mobile development, cloud, integration, data and analytics, software testing, and cyber security services. It also provides antenna and RF, simulation-driven, FPGA, PCB layout, UI/UX, service, and electronics designs; embedded mechanics, electronic component, and UX research; text and visual content, learning material, digital information management, technical translations and localization, and documentation coordination; asset, spare parts, and project information; digital technical communication; and professional services. In addition, the company offers test laboratory; compliance consulting; thermal management; production testers and measurement; life cycle assessment, waste management, green design and green transition, and sustainability services. Further, it provides research and development, order to delivery, aftermarket, production and asset development; and asset operations and maintenance solutions. It serves aerospace, defense, automotive, transportation, consumer, energy, power transmission, industrial machinery and equipment, lifting and hoisting, medical technology, metal, mining, materials handling, offshore and marine, ICT and high tech, forest, pulp, and paper industries. The company was incorporated in 1983 and is headquartered in Espoo, Finland. Etteplan Oyj is a subsidiary of Ingman Group Oy Ab.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Etteplan Oyj reported revenue of €361M in FY2025 versus €300M in FY2021, a compound +4.8%/yr. Reported net income was €10.6M in FY2025, compounding −14.8%/yr from FY2021.

Growth Quality 73/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
€361M
Latest YoY
+0.1%
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.
+1.1%
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.
+6.8%
Avg. growth/yr (25Y) 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.
+10.9%
Revenue +4.8%/yr
FY21 €300M
FY22 €350M
FY23 €360M
FY24 €361M
FY25 €361M
Net income −14.8%/yr
FY21 €20.0M
FY22 €18.2M
FY23 €16.6M
FY24 €10.4M
FY25 €10.6M
Character of growth · EPS growth decomposed (2014-2025) +5.8 % p.a.
Revenue per share +8.2 pp

of which total revenue +10.1 pp · buybacks/dilution −1.8 pp

EBIT margin −0.2 pp
Tax rate −0.3 pp
Residual (interest, one-offs) −1.9 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 ETTE: 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). "Etteplan Oyj Fair Value". https://www.fairvalue-calculator.com/stock/ETTE

Peer Group

Engineering & Construction · 839 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 59 · Above median
Fair Value upside +12% · Above median
Return on equity (TTM) 8% · Above median
Return on assets 4% · Above median
Net margin (TTM) 3% · Below median
Operating margin (TTM) 2% · Below median
Revenue growth -5% · Below median
Dividend yield (TTM) 3.0% · Above median
Debt / equity 0.33× · Higher than median

Valuation Multiples vs Engineering & Construction median · lower = cheaper

P/E (TTM) 20.3× · Pricier than median
P/B 1.80× · Pricier than median
P/S (TTM) 0.61× · Pricier than median
P/FCF 7.0× · Pricier than median
EV/EBITDA 8.7× · Cheaper than median
PEG 0.60× · 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 50 · sector 16
FUTURE 0 · sector 17
PAST 30 · sector 26
HEALTH 83 · sector 94
DIVIDEND 60 · sector 33

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 Engineering & Construction stocks, each showing price versus our Fair Value estimate (as of Jul 15, 2026).

Stock Price Fair Value vs Fair Value
Larsen & Toubro Limited LT ₹3,815 ₹1,994 -48%
Samsung C&T Corporation 028260 346,000 KRW 268,779 KRW -22%
Hyundai Engineering & Construction Co 000720 99,000 KRW 63,993 KRW -35%
United Integrated Services Co 2404 1,250 TWD 925.62 TWD -26%
Samsung E&A Co 028050 42,550 KRW 44,840 KRW +5%
Rail Vikas Nigam Limited RVNL ₹232.67 ₹61.46 -74%
Daewoo Engineering & Construction Co 047040 16,240 KRW 6,507 KRW -60%
NBCC (India) Limited NBCC ₹96.32 ₹48.22 -50%
Cemindia Projects Limited CEMPRO ₹1,330 ₹730.69 -45%
KEPCO Engineering & Construction Company 052690 92,700 KRW 20,172 KRW -78%

Compare Etteplan Oyj with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials 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 Etteplan Oyj (ETTE) overvalued or undervalued?
As of Jul 15, 2026, our model estimates a fair value of €8.79 versus a price of €7.82, about +12% (undervalued).
What is the fair value of ETTE?
Our model-based fair value for Etteplan Oyj is €8.79 (as of Jul 15, 2026), built from audited fundamentals. The current price is €7.82.
What is the quality score of ETTE?
Etteplan Oyj has a Quality Score of 59/100. 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 Etteplan Oyj (ETTE)?
Etteplan Oyj reported trailing-twelve-month revenue of about €357M (latest available figure, as of Jul 15, 2026).
What is the net profit margin of ETTE?
The net profit margin of Etteplan Oyj is about 2.6%, meaning it keeps roughly 2.6% of revenue as net income. Based on the latest reported figures.
Does Etteplan Oyj pay a dividend?
Etteplan Oyj currently shows a dividend yield of about 3.01% relative to its recent price (as of Jul 15, 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 Etteplan Oyj 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.