Interroll Holding AG (INRN) fair value: what the stock is really worth
As of Sep 28, 2026: fair value of Interroll Holding AG CHF 1,107, price CHF 1,400, upside -20.9%, quality 61 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Interroll Holding AG for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
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, dashed = 300-day average. As of Sep 27, 2026.
How to read this chart
60‑month range CHF 1,266 – CHF 4,465 · fair‑value band CHF 785.66 – CHF 1,459 · the CHF 1,400 price screens above the CHF 1,107 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. Dashed = 300-day average. As of Sep 27, 2026.
Follow Interroll Holding in your weekly email
Every Wednesday you see whether Interroll Holding 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.
Interroll Holding AG provides material-handling solutions in Europe, the Middle East, Africa, the Americas, and the Asia Pacific. It offers rollers and wheels, roller drives, drum motors, controls, power supplies, carton flow products, and supermarket-cassettes, as well as light conveyor platform and autonomous mobile robot top modules.
Show more
Interroll Holding AG provides material-handling solutions in Europe, the Middle East, Africa, the Americas, and the Asia Pacific. It offers rollers and wheels, roller drives, drum motors, controls, power supplies, carton flow products, and supermarket-cassettes, as well as light conveyor platform and autonomous mobile robot top modules. The company also provides sorter, modular conveyor platform (MCP), MCP PLAY, high performance conveyor platform, MCP cleanline, modular pallet platform, pallet flow-storage, and belt curve solutions. It serves various industries, including airport, courier, express and parcel, e-commerce, retail and fashion, food and beverage, manufacturing logistics, storage and distribution, and tire and automotive. Interroll Holding AG was founded in 1959 and is headquartered in Sant'Antonino, Switzerland.
Stock analysis
Interroll Holding AG (INRN) currently trades at CHF 1,400, while our model-based Fair Value estimate is CHF 1,107, implying the stock looks roughly 26.5% overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of CHF 1,337 per share, and 4 of the 25 models we run sit above the CHF 1,400 price.
Bear case: the Dividend Discount group reads lowest at CHF 341.20, and 21 of the 25 models stay below the price. Evidence for this calculation is high.
Scenario range: CHF 785.66 (bear) to CHF 1,459 (bull), the price of CHF 1,400 sits inside 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 61/100 (solid quality), in the Industrials sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
Interroll Holding AG reported revenue of CHF 514M in FY2025 versus CHF 640M in FY2021, a compound −5.3%/yr. Reported net income was CHF 55.9M in FY2025, compounding −8.7%/yr from FY2021.
Key figures
Market cap CHF 1.2B · P/E ratio 20.8 · P/S ratio 2.27 · EPS (TTM) CHF 67.16 · Dividend yield 2.3% · Net margin 10.9% · Return on equity 11.6% · Return on assets (EBIT) 15.5%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 52 out of 100 (medium confidence).
What moves the price
The share trades about 44% below its 52-week high and 11% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −49% fair-value upside, at −21%, INRN screens cheaper than that median.
Fair Value models
Bear CHF 785.66Fair Value CHF 1,107Bull CHF 1,459
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then (CHF 26.20 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.Evidence ⓘEvidence = 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 is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−2.4%
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.
−8.2%
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.
−0.6%
Start year 2020 (pandemic). Over 10 years: +3.6% a year
Revenue growth 23 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.
+4.0%
’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.
−3.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year−5.3%
Dividend (yield on the price)2.3%
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.−5.3% vs 6.6%, 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.18% → 14%
Start year 2020 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far and more than analysts expect.
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).
+18.5%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+8.2%
Yearly sales growth analysts expect, extended to five years.
After inflation (Switzerland: IMF forecast 0.6% a year to 2030, 0.8% from 2016 to 2025) that is about +17.8% a year for the price and +7.5% for the forecasts.
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.Specialty Industrial Machinery · 813 stocks
Beats the industry median on 9/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score61 · Above median
Fair Value upside−20.9% · Above median
Profitability
Return on equity (TTM)11.6% · Above median
Return on assets7.5% · Top 25%
Net margin (TTM)10.9% · Above median
Operating margin (TTM)16.6% · Top 25%
Growth and dividend
Revenue growth−4.7% · Below median
Dividend yield (TTM)2.3% · Above median
Valuation Multiplesvs Specialty Industrial Machinery median · lower = cheaper
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). "Interroll Holding AG Fair Value". https://www.fairvalue-calculator.com/stock/INRN
Frequently asked questions
Is Interroll Holding AG (INRN) overvalued or undervalued?
As of Sep 27, 2026, our model estimates a fair value of CHF 1,107 versus a price of CHF 1,400, about −21% upside (overvalued).
What is the fair value of INRN?
Our model-based fair value for Interroll Holding AG is CHF 1,107 (as of Sep 27, 2026), built from audited fundamentals. The current price: CHF 1,400.
What is the quality score of INRN?
Interroll Holding AG has a Quality Score of 61/100. 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 Interroll Holding AG (INRN)?
Our model-based price target is the fair value of CHF 1,107 (as of Sep 27, 2026) from 25 valuation models. Cautious scenario CHF 785.66, optimistic scenario CHF 1,459. It is a calculation from audited fundamentals, not an analyst target.
What is the Interroll Holding AG stock forecast for 2026?
Our models put fair value at CHF 1,107, about −21% upside versus a price of CHF 1,400 (overvalued). Cautious scenario CHF 785.66, optimistic scenario CHF 1,459. The calculation is refreshed regularly with new filings.
What is the revenue of Interroll Holding AG (INRN)?
Interroll Holding AG reported trailing-twelve-month revenue of about CHF 514M (latest available figure, as of Sep 27, 2026).
Does Interroll Holding AG pay a dividend?
Interroll Holding AG currently shows a dividend yield of about 2.29% relative to its recent price (as of Sep 27, 2026).
What growth is priced into Interroll Holding AG (INRN)?
For today's price to be fair in a discounted-cash-flow model, Interroll Holding AG would have to grow free cash flow by +18.5 % per year for five years (discount rate 11.7 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -0.6 % per year. As of Sep 27, 2026.
What discount rate (WACC) does the fair value of INRN use?
Our models discount Interroll Holding AG at 11.7 %: a base by market capitalisation (small), damped by beta 1.27, country premium for Switzerland. 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 Interroll Holding AG that is +18.5 % per year a year over ten years, using the same discount rate (11.7 %) and the same formula as our fair value.
How much growth has Interroll Holding AG (INRN) delivered so far?
Over the past 5 years revenue at Interroll Holding AG grew -0.6 % a year. The price currently implies +18.5 % per year free-cash-flow growth a 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 Interroll Holding AG (INRN) growing?
The median revenue growth in the sector is +5.2 % a year. That is the yardstick for the growth priced into Interroll Holding AG (+18.5 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Interroll Holding AG (INRN)?
The free-cash-flow yield on the price is 3.33 %: that much free cash flow Interroll Holding AG produces per unit of market value. When it exceeds the discount rate of our models (11.7 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Interroll Holding AG (INRN)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Interroll Holding AG it is CHF 1,107 per share (as of Sep 27, 2026), against a price of CHF 1,400. It is the blended result of 25 valuation models (cash flow, earnings, asset, dividend).
Is Interroll Holding AG stock overvalued or undervalued in 2026?
As of Sep 27, 2026, INRN trades above its calculated fair value: price CHF 1,400, fair value CHF 1,107, a gap of about −21% (overvalued). 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 INRN?
No. The price is what the market pays today (CHF 1,400); the fair value is what the company's own numbers justify (CHF 1,107). For Interroll Holding AG the two are CHF 293.13 per share apart. That gap is exactly why we show both numbers side by side.
How much is Interroll Holding AG worth?
The market values Interroll Holding AG at about CHF 1.2B (market capitalisation, as of Sep 27, 2026). Per share that is CHF 1,400; our models calculate a fair value of CHF 1,107 per share.
What do the bullish and bearish scenarios say about INRN?
Our models span a range for Interroll Holding AG: cautious scenario CHF 785.66, base CHF 1,107, optimistic CHF 1,459 per share (as of Sep 27, 2026, price CHF 1,400). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of INRN?
Interroll Holding AG trades at a price-to-earnings ratio of 20.8 (as of Sep 27, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of CHF 1,107 is built from several models across several years. Other multiples: PEG 1.9, P/B 2.4, P/S 2.3, EV/EBITDA 11.0.
What is the PEG ratio of INRN?
The PEG ratio of Interroll Holding AG is 1.94 (P/E divided by earnings growth, as of Sep 27, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of Interroll Holding AG (INRN)?
Balance-sheet figures for Interroll Holding AG (as of Sep 27, 2026): return on equity 11.6%. They feed the Quality Score of 61/100, which measures business quality independently of the share price.
How far is INRN from its 52-week high?
Interroll Holding AG trades at CHF 1,400, about 44% below its 52-week high of CHF 2,521 and 11% above the low of CHF 1,266 (as of Sep 28, 2026). Distance from the high says nothing about value: that is what the fair value of CHF 1,107 is for.
Which stocks are comparable to Interroll Holding AG?
From the same area (Industrials) we also value GE Vernova Inc, SIE, Eaton Corporation, Parker-Hannifin Corporation, 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 Interroll Holding AG stock attractive at the current price?
The data as of Sep 27, 2026: price CHF 1,400, calculated fair value CHF 1,107 (−21%), Quality Score 61/100, from 25 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 INRN calculated?
We run Interroll Holding AG through 25 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of CHF 1,107, 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 15.9 % above its aggregate fair value. Interroll Holding AG itself currently trades above fair value. 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 Interroll Holding AG (INRN)?
The closing price on Sep 28, 2026 was CHF 1,400. Our model-based fair value is CHF 1,107, about −21% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Interroll Holding AG right now?
Solid but not exceptional quality (61/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (CHF 785.66 to CHF 1,459) leaves room in how you read the outcome.
Where does the earnings growth of Interroll Holding AG (INRN) come from?
Earnings per share at Interroll Holding AG grew +9.3 % a year from 2014 to 2025. Broken into its drivers: revenue per share +4.5 %, EBIT margin +3.9 %, tax rate +0.4 %, residual (interest, one-offs) +0.3 %. 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 Interroll Holding AG
How large is the market capitalisation of Interroll Holding AG (INRN)?
The market capitalisation of Interroll Holding AG is CHF 1.2B. 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 Interroll Holding AG (INRN)?
The price-to-sales ratio of Interroll Holding AG is 2.27 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Interroll Holding AG (INRN)?
Earnings per share at Interroll Holding AG are CHF 67.16 (price ÷ EPS = P/E 20.8). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Interroll Holding AG (INRN)?
The dividend yield of Interroll Holding AG is 2.3% (payout 47.6%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Interroll Holding AG (INRN)?
The net margin of Interroll Holding AG is 10.9% (fiscal year 2025). 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 Interroll Holding AG (INRN)?
The return on equity (ROE) of Interroll Holding AG is 11.6% (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 Interroll Holding AG (INRN)?
On an EBIT basis the return on assets of Interroll Holding AG is 15.5% (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 Interroll Holding AG (INRN)?
The operating margin of Interroll Holding AG is 16.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Interroll Holding AG (INRN)?
Revenue at Interroll Holding AG is growing −4.7% versus a year earlier (3y avg −8.2%). 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 Interroll Holding AG (INRN)?
Earnings per share at Interroll Holding AG are growing −10.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Interroll Holding AG (INRN) hold?
Interroll Holding AG holds more cash than debt, CHF 206M net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Interroll Holding AG in the live analysis
One click puts Interroll Holding AG on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
