Incap Oyj (ICP1V) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Incap Oyj stock €13.17, price €8.95, upside +47.2%, quality 59 out of 100. Rating: undervalued. Calculated from audited financials with 24 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 4, 2026.
How to read this chart
60‑month range €5.91 – €21.75 · fair‑value band €9.28 – €16.76 · the €8.95 price screens below the €13.17 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 4, 2026.
Follow Incap in your weekly email
Every Wednesday you see whether Incap is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Incap Oyj, together with its subsidiaries, provides electronics manufacturing services in Europe, North America, and Asia.
Show moreShow less
The company offers prototyping and engineering, PCB assembly manufacturing, box-build assembly, customized solutions, cable and wire harness assemblies, magnetic assemblies, engineering, and after sales services.
It serves aerospace, automotive, consumer electronics, data storage and media, oil, gas and mining, power, security, telecom, transport and infrastructure, and gaming markets. Incap Oyj was incorporated in 1985 and is headquartered in Helsinki, Finland.
Stock analysis
Incap Oyj (ICP1V) currently trades at €8.95, while our model-based Fair Value estimate is €13.17, implying the stock looks roughly 32% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of €17.21 per share, and 17 of the 24 models we run sit above the €8.95 price.
Bear case: the Asset-Based group reads lowest at €3.09, and 7 of the 24 models stay below the price. Data coverage for this calculation is medium.
Scenario range: €9.28 (bear) to €16.76 (bull), the price of €8.95 sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 59/100 (solid quality), in the Technology sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Incap Oyj reported revenue of €215M in FY2025 versus €170M in FY2021, a compound +6.0%/yr. Reported net income was €14.0M in FY2025, compounding −9.8%/yr from FY2021.
Key figures
Market cap €264M Micro · P/E ratio 16.6 · P/S ratio 1.24 · EPS (TTM) €0.5400 · Net margin 6.8% · Return on equity 11.9% · Return on assets (EBIT) 16.9% (5-year average) · Operating margin 7.7%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 47 out of 100 (low confidence).
What moves the price
The share trades about 17% below its 52-week high and 24% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at −7% fair-value upside, at 47%, ICP1V screens cheaper than that median.
Fair Value models
Bear€9.28Fair Value €13.17Bull€16.76
Price €8.95 · Upside +47.2%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (€0.4631 per share) are deliberately not added.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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
−6.7%
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
−6.6%
Revenue growth 5 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+15.0%
Start year 2020 (pandemic). Over 10 years: +21.5% a year
Revenue growth 25 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+3.7%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Basis: EBIT basis.
+9.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year+9.3%
Dividend (yield on the price)0.0%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.3.3% vs 18.1%, slowing
Profit margin 2020 to 2025 ⓘ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.12% → 12%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+4.6%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (euro area: IMF forecast 2.2% a year to 2030, 2.6% from 2016 to 2025) that is about +2.4% a year for the price.
News mood ⓘNews mood, the average tone of recent news (51 articles), rated against how stocks are usually covered. 🚀 Hype = unusually upbeat · 🙂 Positive = above average · 😐 Neutral = typical · 🙁 Negative = below average · 😨 Very negative = unusually downbeat. It reflects the tone of coverage, not our valuation.Hype
Recent news coverage is unusually upbeat, far more positive than stocks are typically covered.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Electronic Components · 653 stocks
Beats the industry median on 11/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score59 · Above median
Fair Value upside+47.2% · Top 25%
Profitability
Return on equity (12 months)11.9% · Above median
Return on assets6.7% · Top 25%
Net margin (12 months)6.8% · Above median
Operating margin (12 months)7.7% · Above median
Growth and dividend
Revenue growth (quarter YoY)34.1% · Top 25%
Balance sheet
Debt / equity0.15× · Above median
Valuation Multiplesvs Electronic Components median · lower = cheaper
P/E (12 months)16.6× · Cheaper than median
P/B2.17× · Pricier than median
P/S (12 months)1.24× · Cheaper than median
Price / free cash flow (fiscal year)16.1× · Cheaper than median
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). "Incap Oyj Fair Value". https://www.fairvalue-calculator.com/stock/ICP1V
Frequently asked questions
Is Incap Oyj (ICP1V) overvalued or undervalued?
As of Nov 4, 2026, our model estimates a fair value of €13.17 versus a price of €8.95, about +47% upside (undervalued).
What is the fair value of ICP1V?
Our model-based fair value for Incap Oyj is €13.17 (as of Nov 4, 2026), built from audited fundamentals. The current price: €8.95.
What is the quality score of ICP1V?
Incap 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 price target for Incap Oyj (ICP1V)?
Our model-based price target is the fair value of €13.17 (as of Nov 4, 2026) from 24 valuation models. Cautious scenario €9.28, optimistic scenario €16.76. It is a calculation from audited fundamentals, not an analyst target.
What is the Incap Oyj stock forecast for 2026?
Our models put fair value at €13.17, about +47% upside versus a price of €8.95 (undervalued). Cautious scenario €9.28, optimistic scenario €16.76. The calculation is refreshed regularly with new filings.
What is the revenue of Incap Oyj (ICP1V)?
Incap Oyj reported trailing-twelve-month revenue of about €238M (latest available figure, as of Nov 4, 2026).
What growth is priced into Incap Oyj (ICP1V)?
For today's price to be fair in a discounted-cash-flow model, Incap Oyj would have to grow free cash flow by +4.6 % per year for five years (discount rate 12.4 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +15.0 % per year. As of Nov 4, 2026.
What discount rate (WACC) does the fair value of ICP1V use?
Our models discount Incap Oyj at 12.4 %: a base by market capitalisation (small), damped by beta 1.38, country premium for Finland. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Incap Oyj that is +4.6 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (12.4 %) and the same formula as our fair value.
How much growth has Incap Oyj (ICP1V) delivered so far?
Over the past 5 years revenue at Incap Oyj grew +15.0 % a year. The price currently implies free-cash-flow growth of +4.6 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Incap Oyj (ICP1V) growing?
The median revenue growth in the sector is +11.5 % a year. That is the yardstick for the growth priced into Incap Oyj (+4.6 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Incap Oyj (ICP1V)?
The free-cash-flow yield on the price is 6.93 %: that much free cash flow Incap Oyj produces per unit of market value. When it exceeds the discount rate of our models (12.4 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Incap Oyj (ICP1V)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Incap Oyj it is €13.17 per share (as of Nov 4, 2026), against a price of €8.95. It is the blended result of 24 valuation models in 7 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Incap Oyj stock overvalued or undervalued in 2026?
As of Nov 4, 2026, ICP1V trades below its calculated fair value: price €8.95, fair value €13.17, a gap of about +47% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of ICP1V?
No. The price is what the market pays today (€8.95); the fair value is what the company's own numbers justify (€13.17). For Incap Oyj the two are €4.22 per share apart. That gap is exactly why we show both numbers side by side.
How much is Incap Oyj worth?
The market values Incap Oyj at about €264M (market capitalisation, as of Nov 4, 2026). Per share that is €8.95; our models calculate a fair value of €13.17 per share.
What do the bullish and bearish scenarios say about ICP1V?
Our models span a range for Incap Oyj: cautious scenario €9.28, base €13.17, optimistic €16.76 per share (as of Nov 4, 2026, price €8.95). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of ICP1V?
Incap Oyj trades at a price-to-earnings ratio of 16.6 (as of Nov 4, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of €13.17 is built from several models across several years. Other multiples: P/B 2.2, P/S 1.2, EV/EBITDA 8.0.
How solid is the balance sheet of Incap Oyj (ICP1V)?
Balance-sheet figures for Incap Oyj (as of Nov 4, 2026): return on equity 11.9%, debt of 0.15 per unit of equity. They feed the Quality Score of 59/100, which measures business quality independently of the share price.
How far is ICP1V from its 52-week high?
Incap Oyj trades at €8.95, about 17% below its 52-week high of €10.72 and 24% above the low of €7.23 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of €13.17 is for.
Which stocks are comparable to Incap Oyj?
From the same area (Technology) we also value Amphenol Corporation, Hon Hai Precision Industry Co, Corning Incorporated, Delta Electronics, Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Incap Oyj stock attractive at the current price?
The data as of Nov 4, 2026: price €8.95, calculated fair value €13.17 (+47%), Quality Score 59/100, from 24 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of ICP1V calculated?
We run Incap Oyj through 24 models from 7 families: DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of €13.17 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. Incap Oyj currently trades 32% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Incap Oyj (ICP1V)?
The closing price on Nov 6, 2026 was €8.95. Our model-based fair value is €13.17, about +47% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Incap Oyj right now?
The price is below even our cautious bear case (€9.28). The market is more pessimistic than our downside scenario. Solid quality (59/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (€9.28 to €16.76) leaves room in how you read the outcome.
Where does the earnings growth of Incap Oyj (ICP1V) come from?
Earnings per share at Incap Oyj grew +26.1 % a year from 2014 to 2025. Broken into its drivers: revenue per share +21.4 %, EBIT margin +1.9 %, tax rate +0.5 %, residual (interest, one-offs) +1.3 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Incap Oyj
How large is the market capitalisation of Incap Oyj (ICP1V)?
The market capitalisation of Incap Oyj is €264M. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Incap Oyj (ICP1V)?
The price-to-sales ratio of Incap Oyj is 1.24 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Incap Oyj (ICP1V)?
Earnings per share at Incap Oyj are €0.5400 (price ÷ EPS = P/E 16.6). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Incap Oyj (ICP1V)?
The net margin of Incap Oyj is 6.8% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Incap Oyj (ICP1V)?
The return on equity (ROE) of Incap Oyj is 11.9% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Incap Oyj (ICP1V)?
On an EBIT basis the return on assets of Incap Oyj is 16.9% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Incap Oyj (ICP1V)?
The operating margin of Incap Oyj is 7.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Incap Oyj (ICP1V)?
Revenue at Incap Oyj is growing +34.1% versus a year earlier (3y avg −6.6%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Incap Oyj (ICP1V)?
Earnings per share at Incap Oyj are growing +236% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Incap Oyj (ICP1V) hold?
Incap Oyj holds more cash than debt, €49.5M net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Incap Oyj in the live analysis
One click puts Incap Oyj on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 4, 2026