EN DE

ID Logistics Group (IDL) Fair Value & Analysis

Industrials · FR · Market cap €2.3B

IL ID Logistics Group IDL · PA
Price€347.50
Fair Value€198.04
Upside-43.0%
Quality49/100
Watch ID Logistics Group for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 1.7% net margin
Moderate debt · generates free cash flow
Trails peers (4/13)
Narrow moat 38/100
Evidence: High Range €123.38 – €254.01 Share as image

Fair value as of: Jul 15, 2026

From 26 valuation models · updated 25 days ago

Fair value updated Jul 15, 2026, revised from €203.98 to €198.04 (−2.9%) since Jun 24, 2026. Share price −2.3% over the past month.

Below-average quality, and screening another 43% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (€254.01). The favourable scenario is already priced in.
  • Solid but not exceptional quality (49/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (€123.38 to €254.01) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

€465.00 €228.00 Fair Value €198.04 Jun 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 €228.00 – €465.00 · fair‑value band €123.38 – €254.01 · the €347.50 price screens above the €198.04 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

ID Logistics Group (IDL) currently trades at €347.50, while our model-based Fair Value estimate is €198.04, implying the stock looks roughly 43.0% overvalued today. The Quality Score stands at 49/100 (below-average quality), in the Industrials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, ID Logistics Group generated revenue of €3.7B at a net margin of 1.7%. Revenue grew 12.7% year over year. It earns a return on equity of 10.2%. Net debt stands at €1.4B. Fundamentals as of Jul 15, 2026

Our scenario range runs from €123.38 (bear case) to €254.01 (bull case); at €347.50, 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 25% below its 52-week high and 17% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -11% fair-value upside, at -43%, IDL screens richer 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 BearBaseBull Evidence
Highest evidence
Growth DCF €617.26 €1,195 €2,051 80
Residual Income €84.56 €93.26 €133.67 76
Rev-Margin DCF €342.10 €564.48 €869.13 74
All 26 models by family
DCF Models
FCF DCF €633.10 €1,187 €2,322 38
Owner Earnings €656.07 €1,280 €2,405 31
5Y Revenue Exit €342.10 €565.75 €865.26 39
5Y EBITDA Exit €746.18 €1,446 €2,365 41
5Y P/E Exit €289.82 €451.83 €634.05 38
10Y Revenue Exit €426.68 €679.44 €1,067 36
10Y EBITDA Exit €702.46 €1,331 €2,363 37
10Y P/E Exit €399.65 €595.18 €867.31 35
Earnings-Based
Graham-Dodd €65.80 €365.22 €506.99 54
Lynch FV €101.94 €145.63 €189.32 50
PEG = 1.0 €101.94 €145.63 €189.32 46
EPV €171.93 €201.16 €226.38 59
Dividend Discount
Gordon GGM €35.72 €71.18 €107.79 70
DDM Multi-Stage €35.72 €61.52 €75.14 61
Multiples
P/E Multiple €152.41 €203.21 €254.01 63
P/S Multiple €123.38 €164.50 €205.63 58
P/B Multiple €123.38 €164.50 €205.63 55
EV/EBIT €292.69 €394.65 €496.61 53
EV/EBITDA €850.71 €1,139 €1,427 54
EV/Revenue €205.12 €298.68 €392.25 43
Asset-Based
NCAV (Graham) €48.88 €65.50 €97.75 50
Growth DCF
Growth DCF €617.26 €1,195 €2,051 80
Rev-Margin DCF €342.10 €564.48 €869.13 74
Economic Profit
Residual Income €84.56 €93.26 €133.67 76
ROIC Compounder €203.16 €288.43 €405.69 72
Growth Earnings
Growth-Adj P/E €153.54 €219.34 €285.15 68

Widest divergence: DCF Models (€679.44) versus Dividend Discount (€61.52). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) €3.7B
Revenue growth (YoY) +12.7%
Net margin 1.7%
Return on equity 10.2%
Free cash flow €320M FY2025
P/E ratio 41.5
More key figures
Operating margin 4.9%
EPS (TTM) €9.24
EPS growth (YoY) +10.0%
Net debt €1.4B FY2025

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

Quality Score breakdown

Overall quality 49/100

Of which business quality 49 · Market factors (momentum, volatility) 36

Profitability 37
Margins and returns on capital today
Quality Growth 60
Are margins and returns improving?
Cashflow 63
Earnings quality: real cash, not paper profit
Fin. Strength 32
Balance sheet, leverage, solvency risk
Investment 41
Disciplined investing over empire-building
Low Volatility 65
Calm price path (market factor)
Momentum 27
Price trend over the last 3–12 months (market factor)
52W Momentum 19
Distance to the 52-week high (market factor)
Net Issuance 69
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

ID Logistics Group SA provides contract logistics services in France and internationally. It offers warehousing and value-added, transport and flow organization, and supply chain optimization services. The company provides co-packing and site automation services. In addition, it provides turnkey project delivery and e-commerce solutions.

Full company description

ID Logistics Group SA provides contract logistics services in France and internationally. It offers warehousing and value-added, transport and flow organization, and supply chain optimization services. The company provides co-packing and site automation services. In addition, it provides turnkey project delivery and e-commerce solutions. The company serves customers in the FMCG, e-commerce, high-tech, cosmetics and fragrance, healthcare, fashion, industrial, and retail sectors. The company was incorporated in 2001 and is headquartered in Orgon, France.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

ID Logistics Group reported revenue of €3.7B in FY2025 versus €1.9B in FY2021, a compound +18.7%/yr. Reported net income was €63.3M in FY2025, compounding +17.6%/yr from FY2021.

Growth Quality 90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
€3.7B
Latest YoY
+14.2%
Avg. growth/yr (3Y)
+14.6%
Avg. growth/yr (5Y)
+17.9%
Avg. growth/yr (14Y)
+16.1%
Revenue +18.7%/yr
FY21 €1.9B
FY22 €2.5B
FY23 €2.7B
FY24 €3.3B
FY25 €3.7B
Net income +17.6%/yr
FY21 €33.1M
FY22 €38.2M
FY23 €52.1M
FY24 €52.8M
FY25 €63.3M

IDL screens 43% overvalued. Compare with United Parcel Service, Inc →

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). "ID Logistics Group Fair Value". https://www.fairvalue-calculator.com/stock/IDL

Peer Group

Integrated Freight & Logistics · 219 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 49 · Below median
Fair Value upside −43% · Bottom 25%
Return on equity (TTM) 10% · Above median
Return on assets 3% · Above median
Net margin (TTM) 2% · Below median
Operating margin (TTM) 5% · Above median
Revenue growth 13% · Top 25%
Debt / equity 0.58× · Higher than 75% of peers

Valuation Multiples vs Integrated Freight & Logistics median · lower = cheaper

P/E (TTM) 38.8× · Pricier than 75% of peers
P/B 4.13× · Pricier than 75% of peers
P/S (TTM) 0.71× · Pricier than median
P/FCF 8.2× · Pricier than 75% of peers
EV/EBITDA 11.7× · 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.

VALUE 0 · sector 45
FUTURE 64 · sector 8
PAST 41 · sector 26
HEALTH 71 · sector 94
DIVIDEND 0 · sector 55

VALUE 0: the price sits above our fair-value range.

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 Integrated Freight & Logistics stocks, each showing price versus our Fair Value estimate (as of Jul 15, 2026).

Stock Price Fair Value vs Fair Value
United Parcel Service, Inc UPS $117.72 $104.58 -11%
FedEx Corporation FDX $314.69 $347.68 +10%
Deutsche Post AG DHL €57.22 €53.18 -7%
DSV A/S DSV kr 1,660 kr 712.57 -57%
Kuehne + Nagel International AG KNIN CHF 209.90 CHF 147.92 -30%
J.B. Hunt Transport Services, Inc JBHT $291.41 $133.80 -54%
S.F. Holding 002352 ¥31.91 ¥48.64 +52%
C.H. Robinson Worldwide, Inc CHRW $193.50 $86.56 -55%
Expeditors International of Washington, Inc EXPD $172.02 $115.95 -33%
ZTO Express (Cayman) Inc 2057 HK$181.40 HK$241.93 +33%

Compare ID Logistics Group 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 ID Logistics Group (IDL) overvalued or undervalued?
As of Jul 15, 2026, our model estimates a fair value of €198.04 versus a price of €347.50, about −43% (overvalued).
What is the fair value of IDL?
Our model-based fair value for ID Logistics Group is €198.04 (as of Jul 15, 2026), built from audited fundamentals. The current price is €347.50.
What is the quality score of IDL?
ID Logistics Group has a Quality Score of 49/100. 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 ID Logistics Group (IDL)?
ID Logistics Group reported trailing-twelve-month revenue of about €3.7B (latest available figure, as of Jul 15, 2026).
What is the net profit margin of IDL?
The net profit margin of ID Logistics Group is about 1.7%, meaning it keeps roughly 1.7% of revenue as net income. Based on the latest reported figures.

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 ID Logistics Group 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.