EN DE

Inin Group (ININ) Fair Value & Analysis

Industrials · NO · Market cap 375M NOK

IG Inin Group ININ · OL
Pricekr 3.20
Fair Valuekr 3.64
Upside+13.8%
Quality40/100
Watch Inin Group for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Loss-making · -9.4% net margin
Negative equity (buybacks among others) · generates free cash flow
Mixed vs. peers (5/10)
Narrow moat 17/100
Evidence: Medium Range kr 2.31 – kr 4.96 Share as image

Fair value as of: Jul 17, 2026

From 9 valuation models · updated 24 days ago

Share price +11.1% over the past month.

Below-average quality, screening 14% undervalued on our models.

What matters now

  • A fairly wide model range (kr 2.31 to kr 4.96) leaves room in how you read the outcome.
  • Our model range runs from kr 2.31 (bear) to kr 4.96 (bull), base kr 3.64. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 40/100 (below-average quality) with medium evidence: read the verdict with care.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

kr 6.00 kr 1.68 Fair Value kr 3.64 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 17, 2026.

How to read this chart

60‑month range kr 1.68 – kr 6.00 · fair‑value band kr 2.31 – kr 4.96 · the kr 3.20 price screens below the kr 3.64 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 17, 2026.

Full chart & analysis →

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

Analysis

Inin Group (ININ) currently trades at kr 3.20, while our model-based Fair Value estimate is kr 3.64, implying the stock looks roughly 13.8% undervalued today. The Quality Score stands at 40/100 (below-average 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, Inin Group generated revenue of 943M NOK at a net margin of -9.4%. Revenue grew 49.6% year over year. It earns a return on equity of -44.4%. Net debt stands at 217M NOK. Fundamentals as of Jul 17, 2026

Our scenario range runs from kr 2.31 (bear case) to kr 4.96 (bull case); at kr 3.20, the current price sits within 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 15% below its 52-week high and 70% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at -45% fair-value upside, at 14%, ININ 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 kr 10.82 kr 18.37 kr 30.23 80
Rev-Margin DCF kr 10.39 kr 17.87 kr 33.53 74
EV/EBITDA kr 4.42 kr 5.75 kr 7.07 54
All 9 models by family
DCF Models
FCF DCF kr 11.52 kr 16.60 kr 31.81 38
5Y Revenue Exit kr 9.48 kr 15.68 kr 28.63 39
5Y EBITDA Exit kr 6.75 kr 10.17 kr 16.82 41
10Y Revenue Exit kr 9.93 kr 20.13 kr 26.32 36
10Y EBITDA Exit kr 8.39 kr 14.78 kr 24.88 37
Multiples
EV/EBITDA kr 4.42 kr 5.75 kr 7.07 54
EV/Revenue kr 7.85 kr 11.02 kr 14.19 43
Growth DCF
Growth DCF kr 10.82 kr 18.37 kr 30.23 80
Rev-Margin DCF kr 10.39 kr 17.87 kr 33.53 74

Widest divergence: Growth DCF (kr 17.87) versus Multiples (kr 5.75). Highest evidence: Growth DCF (80).

Notify me when ININ reaches fair value

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

Key figures & financial health

Revenue (TTM) 943M NOK
Revenue growth (YoY) +49.6%
Net margin -9.4%
Return on equity -44.4%
Free cash flow 106M NOK FY2025
Operating margin -1.2%
More key figures
EPS (TTM) kr -0.9100
Net debt 217M NOK FY2025

Figures from reported company fundamentals · as of Jul 17, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 40/100

Of which business quality 41 · Market factors (momentum, volatility) 61

Profitability 21
Margins and returns on capital today
Quality Growth 25
Are margins and returns improving?
Cashflow 67
Earnings quality: real cash, not paper profit
Fin. Strength 5
Balance sheet, leverage, solvency risk
Investment 67
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 57
Price trend over the last 3–12 months (market factor)
52W Momentum 81
Distance to the 52-week high (market factor)
Net Issuance 79
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

Inin Group AS, an investment company, focuses on the infrastructure and industry services in Norway, Sweden, and internationally. It operates through three segments: Rail; Power; and Testing, Inspection and Certification.

Full company description

Inin Group AS, an investment company, focuses on the infrastructure and industry services in Norway, Sweden, and internationally. It operates through three segments: Rail; Power; and Testing, Inspection and Certification. The company offers rail-focused construction and maintenance services; and delivers electrotechnical services for construction and infrastructure projects, including energy, rail, and road sectors. It also engages in the testing, inspection, and certification of infrastructure and industrial assets, as well as develops software. The company was formerly known as Elop AS and changed its name to Inin Group AS in November 2022. The company was founded in 2013 and is headquartered in Oslo, Norway. As of February 17, 2025, Inin Group AS operates as a subsidiary of Qben Infra AB (publ).

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Inin Group reported revenue of kr 943M in FY2025 versus kr 266K in FY2021, a compound +671.5%/yr. Reported net income was −kr 88.7M in FY2025.

Growth Quality 52/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
943M NOK
Latest YoY
−45.9%
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.
+141.6%
Avg. growth/yr (8Y) 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.
+237.2%
Revenue +671.5%/yr
FY21 kr 266K
FY22 kr 66.8M
FY23 kr 683M
FY24 kr 1.7B
FY25 kr 943M
Net income
FY21 −kr 106M
FY22 −kr 62.7M
FY23 −kr 79.8M
FY24 −kr 143M
FY25 −kr 88.7M

Watch ININ: 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). "Inin Group Fair Value". https://www.fairvalue-calculator.com/stock/ININ

Peer Group

Engineering & Construction · 839 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 40 · Below median
Fair Value upside +14% · Above median
Return on assets -1% · Bottom 25%
Net margin (TTM) -9% · Bottom 25%
Operating margin (TTM) -1% · Bottom 25%
Revenue growth 50% · Top 25%

Valuation Multiples vs Engineering & Construction median · lower = cheaper

P/S (TTM) 0.04× · Cheaper than 75% of peers
P/FCF 0.4× · Cheaper 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 52 · sector 16
FUTURE 100 · sector 17
PAST 0 · sector 26
HEALTH 100 · sector 94
DIVIDEND 0 · sector 33

PAST 0: with negative equity (buybacks among others) return on equity is not meaningfully computable.

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 Engineering & Construction stocks, each showing price versus our Fair Value estimate (as of Jul 17, 2026).

Stock Price Fair Value vs Fair Value
Larsen & Toubro Limited LT ₹3,815 ₹1,994 -48%
Samsung C&T Corporation 028260 346,000 KRW 268,779 KRW -22%
Hyundai Engineering & Construction Co 000720 99,000 KRW 63,993 KRW -35%
United Integrated Services Co 2404 1,250 TWD 925.62 TWD -26%
Samsung E&A Co 028050 42,550 KRW 44,840 KRW +5%
Rail Vikas Nigam Limited RVNL ₹232.67 ₹61.46 -74%
Daewoo Engineering & Construction Co 047040 16,240 KRW 6,507 KRW -60%
NBCC (India) Limited NBCC ₹96.32 ₹48.22 -50%
Cemindia Projects Limited CEMPRO ₹1,330 ₹730.69 -45%
KEPCO Engineering & Construction Company 052690 92,700 KRW 20,172 KRW -78%

Compare Inin 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 Inin Group (ININ) overvalued or undervalued?
As of Jul 17, 2026, our model estimates a fair value of kr 3.64 versus a price of kr 3.20, about +14% (undervalued).
What is the fair value of ININ?
Our model-based fair value for Inin Group is kr 3.64 (as of Jul 17, 2026), built from audited fundamentals. The current price is kr 3.20.
What is the quality score of ININ?
Inin Group has a Quality Score of 40/100. 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 Inin Group (ININ)?
Inin Group reported trailing-twelve-month revenue of about 943M NOK (latest available figure, as of Jul 17, 2026).
What is the net profit margin of ININ?
The net profit margin of Inin Group is about -9.4%, meaning it is currently running at a net loss. 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 Inin 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.