EN DE

EUROKAI GmbH & Co (EUK3) Fair Value & Analysis

Industrials · DE · Market cap €795M

EG EUROKAI GmbH & Co EUK3 · F
Price€59.00
Fair Value€78.60
Upside+33.2%
Quality69/100
Watch EUROKAI GmbH & Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Highly profitable · 24.0% net margin
Low debt · generates free cash flow
2.88% dividend yield
Ranks above peers (10/14)
Moderate moat 63/100
Evidence: Medium Range €59.17 – €101.46 Share as image

Fair value as of: Aug 20, 2026

From 24 valuation models · updated today

Share price +1.7% over the past month.

A solid business, screening 33% undervalued on our models.

What matters now

  • Solid quality (69/100) at a price below fair value, the discount is the argument here, not the business quality.
  • Our model range runs from €59.17 (bear) to €101.46 (bull), base €78.60. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 69/100 (solid quality) with medium evidence: read the verdict with care.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

€62.00 €21.11 Fair Value €78.60 Jun 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 20, 2026.

How to read this chart

60‑month range €21.11 – €62.00 · fair‑value band €59.17 – €101.46 · the €59.00 price screens below the €78.60 fair value. Dashed = 300-day average. As of Aug 20, 2026.

Full chart & analysis →

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

Analysis

EUROKAI GmbH & Co (EUK3) currently trades at €59.00, while our model-based Fair Value estimate is €78.60, implying the stock looks roughly 33.2% undervalued today. The Quality Score stands at 69/100 (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: medium), always confirm before acting.

Over the trailing twelve months, EUROKAI GmbH & Co generated revenue of €280M at a net margin of 24.0%. Revenue grew 13.6% year over year. It earns a return on equity of 13.4%. The stock trades on a trailing P/E of 13.0 (as of Aug 20, 2026). Fundamentals as of Aug 20, 2026

Our scenario range runs from €59.17 (bear case) to €101.46 (bull case); at €59.00, the current price sits below 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 5% below its 52-week high and 43% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at 7% fair-value upside, at 33%, EUK3 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 €50.28 €59.80 €72.19 80
Residual Income €36.15 €40.51 €57.26 76
Rev-Margin DCF €43.98 €55.83 €69.17 74
All 24 models by family
DCF Models
FCF DCF €49.52 €59.70 €73.69 38
Owner Earnings €64.40 €79.05 €99.19 31
5Y Revenue Exit €43.98 €55.17 €69.52 39
5Y EBITDA Exit €60.74 €84.16 €111.63 41
5Y P/E Exit €69.31 €98.98 €130.07 38
10Y Revenue Exit €45.48 €55.13 €66.22 36
10Y EBITDA Exit €55.57 €72.78 €92.97 37
10Y P/E Exit €60.41 €81.81 €104.68 35
Earnings-Based
Graham-Dodd €33.96 €66.42 €83.12 54
EPV €45.93 €50.06 €53.50 59
Dividend Discount
Gordon GGM €26.56 €35.23 €43.15 70
DDM Multi-Stage €26.56 €35.11 €43.88 61
Multiples
P/E Multiple €78.66 €104.88 €131.10 63
P/S Multiple €31.09 €41.46 €51.82 58
P/B Multiple €63.68 €84.91 €106.13 55
EV/EBIT €73.53 €92.82 €112.11 53
EV/EBITDA €77.18 €97.69 €118.19 54
EV/Revenue €41.78 €52.97 €64.17 43
Asset-Based
NCAV (Graham) €20.50 €27.47 €41.00 50
Growth DCF
Growth DCF €50.28 €59.80 €72.19 80
Rev-Margin DCF €43.98 €55.83 €69.17 74
Economic Profit
Residual Income €36.15 €40.51 €57.26 76
ROIC Compounder €46.30 €51.36 €56.35 72
Growth Earnings
Growth-Adj P/E €56.69 €80.98 €105.28 68

Widest divergence: Multiples (€84.91) versus Asset-Based (€27.47). Highest evidence: Growth DCF (80).

Notify me when EUK3 reaches fair value

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

Key figures & financial health

Revenue (TTM) €280M
Revenue growth (YoY) +13.6%
Net margin 24.0%
Return on equity 13.4%
Free cash flow €53.1M FY2025
P/E ratio 13.0 as of Aug 20, 2026
More key figures
Operating margin 20.1%
EPS (TTM) €4.54
Dividend yield 2.9%
EPS growth (YoY) -44.6%

Figures from reported company fundamentals · as of Aug 20, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 69/100

Of which business quality 66 · Market factors (momentum, volatility) 67

Profitability 45
Margins and returns on capital today
Quality Growth 54
Are margins and returns improving?
Cashflow 68
Earnings quality: real cash, not paper profit
Fin. Strength 77
Balance sheet, leverage, solvency risk
Investment 79
Disciplined investing over empire-building
Low Volatility 67
Calm price path (market factor)
Momentum 60
Price trend over the last 3–12 months (market factor)
52W Momentum 81
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.

About the company

EUROKAI GmbH & Co. KGaA engages in container handling operations in Europe. The company operates through three segments: CONTSHIP Italia, EUROGATE, and EUROKAI.

Full company description

EUROKAI GmbH & Co. KGaA engages in container handling operations in Europe. The company operates through three segments: CONTSHIP Italia, EUROGATE, and EUROKAI. It operates container terminals at the seaports of La Spezia, Salerno, and Ravenna in Italy; Hamburg, Bremerhaven, and Wilhelmshaven in Germany; Tangier in Morocco; Limassol in Cyprus; and Damietta in Egypt. The company also provides intermodal transport, including carriage of sea containers to and from terminals; and repairs, depot storage and trading of containers, as well as cargo handling services and technical support. In addition, it provides leasing, administrative, and IT services; manages national truck and rail activities; and operates inland terminals; and operates a digital platform for booking and processing road transport for containers. The company was founded in 1961 and is headquartered in Hamburg, Germany.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

EUROKAI GmbH & Co reported revenue of €279M in FY2025 versus €233M in FY2021, a compound +4.6%/yr. Reported net income was €67.3M in FY2025, compounding −2.3%/yr from FY2021.

Growth Quality 84/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
€279M
Latest YoY
+10.7%
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.
+4.1%
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.
+7.2%
Avg. growth/yr (12Y) 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.
−0.8%
Revenue +4.6%/yr
FY21 €233M
FY22 €248M
FY23 €219M
FY24 €252M
FY25 €279M
Net income −2.3%/yr
FY21 €73.8M
FY22 €90.5M
FY23 €39.6M
FY24 €69.5M
FY25 €67.3M

Watch EUK3: 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). "EUROKAI GmbH & Co Fair Value". https://www.fairvalue-calculator.com/stock/EUK3

Peer Group

Marine Shipping · 237 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 69 · Top 25%
Fair Value upside +33% · Top 25%
Return on equity (TTM) 13% · Above median
Return on assets 4% · Above median
Net margin (TTM) 24% · Above median
Operating margin (TTM) 20% · Above median
Revenue growth 14% · Above median
Dividend yield (TTM) 2.9% · Above median
Debt / equity 0.02× · Lower than 75% of peers

Valuation Multiples vs Marine Shipping median · lower = cheaper

P/E (TTM) 13.0× · Cheaper than median
P/B 1.68× · Pricier than 75% of peers
P/S (TTM) 3.31× · Pricier than 75% of peers
P/FCF 17.5× · Pricier than 75% of peers
EV/EBITDA 9.7× · 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.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE78 · sector 23
FUTURE68 · sector 18
PAST54 · sector 27
HEALTH99 · sector 89
DIVIDEND58 · sector 53

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 Marine Shipping stocks, each showing price versus our Fair Value estimate (as of Aug 20, 2026).

Stock Price Fair Value vs Fair Value
Adani Ports and Special Economic Zone Limited ADANIPORTS ₹1,658 ₹1,041 -37%
A.P. Møller - Mærsk A/S MAERSKA kr 19,990 kr 32,156 +61%
HMM Co 011200 21,350 KRW 33,795 KRW +58%
JSW Infrastructure Limited JSWINFRA ₹346.60 ₹126.31 -64%
Wan Hai Lines Ltd 2615 87.10 TWD 212.79 TWD +144%
PT Transcoal Pacific Tbk, a shipping company, TCPI 3,060 IDR 368.32 IDR -88%
Pan Ocean Co 028670 5,630 KRW 11,840 KRW +110%
Sociedad Matriz SAAM S.A SMSAAM 137.00 CLP 146.51 CLP +7%
PT Ancara Logistics Indonesia Tbk ALII 795.00 IDR 350.80 IDR -56%
PT Pelayaran Nasional Ekalya Purnamasari Tbk ELPI 700.00 IDR 298.20 IDR -57%

Compare EUROKAI GmbH & Co 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 High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is EUROKAI GmbH & Co (EUK3) overvalued or undervalued?
As of Aug 20, 2026, our model estimates a fair value of €78.60 versus a price of €59.00, about +33% (undervalued).
What is the fair value of EUK3?
Our model-based fair value for EUROKAI GmbH & Co is €78.60 (as of Aug 20, 2026), built from audited fundamentals. The current price: €59.00.
What is the quality score of EUK3?
EUROKAI GmbH & Co has a Quality Score of 69/100. 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 EUROKAI GmbH & Co (EUK3)?
EUROKAI GmbH & Co reported trailing-twelve-month revenue of about €280M (latest available figure, as of Aug 20, 2026).
What is the net profit margin of EUK3?
The net profit margin of EUROKAI GmbH & Co is about 24.0%, meaning it keeps roughly 24.0% of revenue as net income. Based on the latest reported figures.
Does EUROKAI GmbH & Co pay a dividend?
EUROKAI GmbH & Co currently shows a dividend yield of about 2.88% relative to its recent price (as of Aug 20, 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 EUROKAI GmbH & Co 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.