EN DE

Indutrade AB (INDT) Fair Value & Analysis

Industrials · SE · Market cap 79.6B SEK

IA Indutrade AB INDT · ST
Pricekr 244.00
Fair Valuekr 147.56
Upside-39.5%
Quality65/100
Watch Indutrade AB for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 7.9% net margin
Low debt · generates free cash flow
1.45% dividend yield
Mixed vs. peers (6/15)
Moderate moat 58/100
Evidence: High Range kr 96.75 – kr 184.45 Share as image

Fair value as of: Jul 15, 2026

From 24 valuation models · updated 25 days ago

Share price +21.8% over the past month.

A solid business, but screening 40% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (kr 184.45). The favourable scenario is already priced in.
  • Solid but not exceptional quality (65/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (kr 96.75 to kr 184.45) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

kr 322.95 kr 163.39 Fair Value kr 147.56 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 kr 163.39 – kr 322.95 · fair‑value band kr 96.75 – kr 184.45 · the kr 244.00 price screens above the kr 147.56 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

Indutrade AB (INDT) currently trades at kr 244.00, while our model-based Fair Value estimate is kr 147.56, implying the stock looks roughly 39.5% overvalued today. The Quality Score stands at 65/100 (solid 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, Indutrade AB generated revenue of 32.3B SEK at a net margin of 7.9%. Revenue grew 0.3% year over year. It earns a return on equity of 14.7%. Net debt stands at 7.3B SEK. Fundamentals as of Jul 15, 2026

Our scenario range runs from kr 96.75 (bear case) to kr 184.45 (bull case); at kr 244.00, 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 10% below its 52-week high and 32% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at -35% fair-value upside, at -40%, INDT 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 kr 108.83 kr 192.90 kr 332.08 80
Residual Income kr 46.93 kr 61.68 kr 168.64 76
Rev-Margin DCF kr 90.23 kr 158.82 kr 245.19 74
All 24 models by family
DCF Models
FCF DCF kr 108.99 kr 198.49 kr 349.42 38
Owner Earnings kr 119.11 kr 216.16 kr 379.81 31
5Y Revenue Exit kr 90.23 kr 159.85 kr 252.47 39
5Y EBITDA Exit kr 118.63 kr 217.05 kr 338.45 41
5Y P/E Exit kr 96.26 kr 172.00 kr 256.46 38
10Y Revenue Exit kr 92.48 kr 160.07 kr 259.62 36
10Y EBITDA Exit kr 114.26 kr 201.44 kr 330.01 37
10Y P/E Exit kr 99.58 kr 168.86 kr 262.89 35
Earnings-Based
Graham-Dodd kr 47.78 kr 203.92 kr 278.52 54
Lynch FV kr 52.09 kr 74.41 kr 96.74 50
PEG = 1.0 kr 52.09 kr 74.41 kr 96.74 46
EPV kr 67.30 kr 80.36 kr 91.80 59
Multiples
P/E Multiple kr 110.67 kr 147.56 kr 184.45 63
P/S Multiple kr 89.59 kr 119.45 kr 149.32 58
P/B Multiple kr 89.59 kr 119.45 kr 149.32 55
EV/EBIT kr 120.80 kr 164.77 kr 208.74 53
EV/EBITDA kr 135.93 kr 184.94 kr 233.95 54
EV/Revenue kr 83.04 kr 123.39 kr 163.73 43
Asset-Based
NCAV (Graham) kr 23.49 kr 31.47 kr 46.97 50
Growth DCF
Growth DCF kr 108.83 kr 192.90 kr 332.08 80
Rev-Margin DCF kr 90.23 kr 158.82 kr 245.19 74
Economic Profit
Residual Income kr 46.93 kr 61.68 kr 168.64 76
ROIC Compounder kr 74.74 kr 104.69 kr 145.38 72
Growth Earnings
Growth-Adj P/E kr 87.57 kr 125.10 kr 162.63 68

Widest divergence: DCF Models (kr 172.00) versus Asset-Based (kr 31.47). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 32.3B SEK
Revenue growth (YoY) +0.3%
Net margin 7.9%
Return on equity 14.7%
Free cash flow 3.5B SEK FY2025
P/E ratio 31.4
More key figures
Operating margin 11.1%
EPS (TTM) kr 6.96
Dividend yield 1.5%
EPS growth (YoY) -4.1%
Net debt 7.3B SEK FY2025

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

Quality Score breakdown

Overall quality 65/100

Of which business quality 64 · Market factors (momentum, volatility) 52

Profitability 57
Margins and returns on capital today
Quality Growth 44
Are margins and returns improving?
Cashflow 65
Earnings quality: real cash, not paper profit
Fin. Strength 65
Balance sheet, leverage, solvency risk
Investment 75
Disciplined investing over empire-building
Low Volatility 49
Calm price path (market factor)
Momentum 50
Price trend over the last 3–12 months (market factor)
52W Momentum 59
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

Indutrade AB (publ) manufactures, develops, and sells components, systems, and services to various industries worldwide. It operates through five segments: Industrial & Engineering, Infrastructure & Construction, Life Science, Process, Energy & Water, and Technology & Systems Solutions.

Full company description

Indutrade AB (publ) manufactures, develops, and sells components, systems, and services to various industries worldwide. It operates through five segments: Industrial & Engineering, Infrastructure & Construction, Life Science, Process, Energy & Water, and Technology & Systems Solutions. The company offers industrial equipment, tools, filters, hydraulics, fasteners, and chemical technology for general engineering and automotive industries; and flow technology products, including valves, pipes and pipe systems, and pumps, as well as measurement technology and industrial equipment for energy sector, water and wastewater, and process industries. It also provides measurement technology, sensors, control and regulating technology, as well as monitoring equipment to various industries; and materials, products, tools, and equipment for infrastructure and construction sectors. In addition, the company offers components; medical technology products, including products for diagnostics; and production equipment and system solutions to pharmaceutical, health care, and food sectors. Indutrade AB (publ) was incorporated in 1919 and is based in Kista, Sweden.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Indutrade AB reported revenue of kr 32.2B in FY2025 versus kr 21.7B in FY2021, a compound +10.4%/yr. Reported net income was kr 2.6B in FY2025, compounding +5.1%/yr from FY2021.

Growth Quality 82/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
32.2B SEK
Latest YoY
−1.0%
Avg. growth/yr (3Y)
+6.1%
Avg. growth/yr (5Y)
+10.9%
Avg. growth/yr (23Y)
+10.8%
Revenue +10.4%/yr
FY21 kr 21.7B
FY22 kr 27.0B
FY23 kr 31.8B
FY24 kr 32.5B
FY25 kr 32.2B
Net income +5.1%/yr
FY21 kr 2.1B
FY22 kr 2.7B
FY23 kr 2.9B
FY24 kr 2.7B
FY25 kr 2.6B

INDT screens 40% overvalued. Compare with W.W. Grainger, 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). "Indutrade AB Fair Value". https://www.fairvalue-calculator.com/stock/INDT

Earlier news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Industrial Distribution · 104 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 65 · Top 25%
Fair Value upside −40% · Below median
Return on equity (TTM) 15% · Top 25%
Return on assets 7% · Top 25%
Net margin (TTM) 8% · Top 25%
Operating margin (TTM) 11% · Top 25%
Revenue growth 0% · Below median
Dividend yield (TTM) 1.5% · Below median
Debt / equity 0.38× · Higher than median

Valuation Multiples vs Industrial Distribution median · lower = cheaper

P/E (TTM) 31.4× · Pricier than median
P/B 4.65× · Pricier than 75% of peers
P/S (TTM) 2.47× · Pricier than 75% of peers
P/FCF 2.4× · Cheaper than median
EV/EBITDA 17.0× · Pricier than 75% of peers
PEG 1.63× · Pricier 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 0 · sector 19
FUTURE 2 · sector 19
PAST 59 · sector 35
HEALTH 81 · sector 90
DIVIDEND 29 · sector 30

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

Insider activity: 45/100

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 Industrial Distribution stocks, each showing price versus our Fair Value estimate (as of Jul 15, 2026).

Stock Price Fair Value vs Fair Value
W.W. Grainger, Inc GWW $1,376 $625.61 -55%
Fastenal Company FAST $45.49 $20.64 -55%
Ferguson Enterprises Inc FERG $232.02 $151.92 -35%
WESCO International, Inc WCC $326.71 $213.01 -35%
Watsco, Inc WSO $385.16 $268.10 -30%
Toromont Industries Ltd TIH C$232.22 C$127.90 -45%
Applied Industrial Technologies, Inc AIT $329.35 $191.65 -42%
Finning International Inc FTT C$102.50 C$76.38 -25%
Addtech AB ADDTB kr 329.20 kr 156.35 -53%
Core & Main, Inc CNM $44.66 $49.47 +11%

Compare Indutrade AB 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 Indutrade AB (INDT) overvalued or undervalued?
As of Jul 15, 2026, our model estimates a fair value of kr 147.56 versus a price of kr 244.00, about −40% (overvalued).
What is the fair value of INDT?
Our model-based fair value for Indutrade AB is kr 147.56 (as of Jul 15, 2026), built from audited fundamentals. The current price is kr 244.00.
What is the quality score of INDT?
Indutrade AB has a Quality Score of 65/100. 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 Indutrade AB (INDT)?
Indutrade AB reported trailing-twelve-month revenue of about 32.3B SEK (latest available figure, as of Jul 15, 2026).
What is the net profit margin of INDT?
The net profit margin of Indutrade AB is about 7.9%, meaning it keeps roughly 7.9% of revenue as net income. Based on the latest reported figures.
Does Indutrade AB pay a dividend?
Indutrade AB currently shows a dividend yield of about 1.61% 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 Indutrade AB 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.