IDI (IDIP) Fair Value & Analysis

Financial Services · FR · Market cap €507M

A solid business, screening 97% undervalued on our models.

What matters now

• The price is below even our cautious bear case (€105.46). The market is more pessimistic than our downside scenario.
• Solid quality (60/100) at a price below fair value, the discount is the argument here, not the business quality.
• For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.

Price vs Fair Value (5 years)

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 16, 2026.

How to read this chart

60‑month range €32.02 – €76.26 · fair‑value band €105.46 – €175.76 · the €71.40 price screens below the €140.61 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

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

Analysis

IDI (IDIP) currently trades at €71.40, while our model-based Fair Value estimate is €140.61, implying the stock looks roughly 96.9% undervalued today. The Quality Score stands at 60/100 (solid quality), in the Financial Services 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, IDI generated revenue of €81.0M at a net margin of 72.9%. Revenue declined 24.6% year over year. It earns a return on equity of 8.2%. The balance sheet holds a net cash position of €7.4M. Fundamentals as of Jul 16, 2026

Our scenario range runs from €105.46 (bear case) to €175.76 (bull case); at €71.40, 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 7% below its 52-week high and 13% above its 52-week low, currently below its 200-day average. For context, the median of 10 Financial Services peers we cover trades at -12% fair-value upside, at 97%, IDIP 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.

Widest divergence: Multiples (€88.17) versus Asset-Based (€69.50). Highest evidence: P/B Multiple (55).

Key figures & financial health

Quality Score breakdown

About the company

IDI is a private equity firm specializing in leveraged buyouts, expansion capital, middle market, growth capital, acquisition of significant holdings in listed small and medium companies and secondary private equity portfolios, mezzanine financing, loans senior to senior debt, mergers and acquisitions, LBO, development capital, discounted leveraged buyouts …

Full company description

IDI is a private equity firm specializing in leveraged buyouts, expansion capital, middle market, growth capital, acquisition of significant holdings in listed small and medium companies and secondary private equity portfolios, mezzanine financing, loans senior to senior debt, mergers and acquisitions, LBO, development capital, discounted leveraged buyouts loans in mature companies and through co-investments in pre-IPO financing. Within fund of fund investments, the firm invests in private equity funds and Hedge funds. It seeks to invest in all sectors. It also prefers to invest in French and European SMEs/small cap and mid-cap companies. The firm primarily seeks to invest in France and European Developed Markets. The firm seeks to invest in 25 million ($26.81 million) and 60 million ($64.35 million) independently and up to 100+ million ($107.24 million) in co-investment. It generally makes an equity investment between 15 million ($16.28 million) and 150 million ($162.81 million). The firm prefers to invest between 25 million ($29.09 million) and 70 million ($81.47 million) in small and mid cap companies valued at between 10 million ($11.55 million) and 150 million ($174.58), and up to 250 million ($290.98 million) alongside co-investors. It invests in companies with an enterprise value ranging between 10 million ($11.55 million) and 300 million ($331.34 million) with the capacity to exceed this limit on a case-by-case basis and invests between 5 million ($5.52 million) and 25 million ($27.14 million) per deal. It seeks to invest in funds with a fund size between 50 million and 300 million ($331.34 million). The amount it invest in each transactions ranges from 25 million ($27.14 million) and 70 million ($82.54 million) and up to 100 million ($117.91 million) in case of joint investments. The firm takes majority and minority stakes in companies with a focus on majority positions in small and medium-sized companies acquiring through leveraged buyouts. The firm mainly invests through its own capital in both direct

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

IDI reported revenue of €20.2M in FY2025 versus €5.1M in FY2021, a compound +41.1%/yr. Reported net income was €59.0M in FY2025, compounding −17.3%/yr from FY2021.

Watch IDIP: get an alert when its fair value changes →

Peer Group

Asset Management · 973 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.

Valuation Multiples vs Asset Management median · lower = cheaper

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.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Asset Management stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Explore undervalued stocks

More undervalued Financial Services stocks →

Frequently asked questions

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.