EN DE

Instalco AB (INSTAL) Fair Value & Analysis

Industrials · SE · Market cap 10.0B SEK

IA Instalco AB INSTAL · ST
Pricekr 37.78
Fair Valuekr 26.83
Upside-29.0%
Quality57/100
Watch Instalco AB for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 2.8% net margin
Moderate debt · generates free cash flow
1.37% dividend yield
Mixed vs. peers (7/15)
Narrow moat 41/100
Evidence: High Range kr 20.12 – kr 33.54 Share as image

Fair value as of: Jul 14, 2026

From 24 valuation models · updated 26 days ago

Share price +6.7% over the past month.

A solid business, but screening 29% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (kr 33.54). The favourable scenario is already priced in.
  • Solid but not exceptional quality (57/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

kr 91.06 kr 21.60 Fair Value kr 26.83 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 14, 2026.

How to read this chart

60‑month range kr 21.60 – kr 91.06 · fair‑value band kr 20.12 – kr 33.54 · the kr 37.78 price screens above the kr 26.83 fair value. Dashed = 300-day average. As of Jul 14, 2026.

Full chart & analysis →

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

Analysis

Instalco AB (INSTAL) currently trades at kr 37.78, while our model-based Fair Value estimate is kr 26.83, implying the stock looks roughly 29.0% overvalued today. The Quality Score stands at 57/100 (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, Instalco AB generated revenue of 13.7B SEK at a net margin of 2.8%. Revenue grew 4.4% year over year. It earns a return on equity of 11.8%. Net debt stands at 310M SEK. Fundamentals as of Jul 14, 2026

Our scenario range runs from kr 20.12 (bear case) to kr 33.54 (bull case); at kr 37.78, 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 last reported earnings sit well below what analysts expect (earnings in transition, for example after write-downs or an earnings dip); whether the stock is cheap or expensive hinges on the expected recovery actually arriving. Read the fair value with that caveat. The share trades about 5% below its 52-week high and 77% 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 -29%, INSTAL 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 BearBaseBull Evidence
Highest evidence
Growth DCF kr 43.17 kr 90.70 kr 178.43 80
Residual Income kr 10.58 kr 11.83 kr 19.52 76
Rev-Margin DCF kr 20.13 kr 43.63 kr 78.57 74
All 24 models by family
DCF Models
FCF DCF kr 45.92 kr 81.80 kr 182.49 38
Owner Earnings kr 32.87 kr 85.41 kr 191.65 31
5Y Revenue Exit kr 20.13 kr 40.06 kr 77.98 39
5Y EBITDA Exit kr 33.56 kr 69.06 kr 133.63 41
5Y P/E Exit kr 20.03 kr 44.16 kr 74.00 38
10Y Revenue Exit kr 27.10 kr 55.25 kr 84.93 36
10Y EBITDA Exit kr 37.11 kr 80.20 kr 156.81 37
10Y P/E Exit kr 27.78 kr 55.06 kr 98.89 35
Earnings-Based
Graham-Dodd kr 8.69 kr 60.59 kr 85.03 54
Lynch FV kr 18.15 kr 25.93 kr 33.70 50
PEG = 1.0 kr 18.15 kr 25.93 kr 33.70 46
EPV kr 3.58 kr 5.78 kr 7.68 59
Multiples
P/E Multiple kr 20.12 kr 26.83 kr 33.54 63
P/S Multiple kr 16.29 kr 21.72 kr 27.15 58
P/B Multiple kr 16.29 kr 21.72 kr 27.15 55
EV/EBIT kr 16.17 kr 25.00 kr 33.84 53
EV/EBITDA kr 29.36 kr 42.60 kr 55.83 54
EV/Revenue kr 8.58 kr 16.69 kr 24.80 43
Asset-Based
NCAV (Graham) kr 6.01 kr 8.06 kr 12.02 50
Growth DCF
Growth DCF kr 43.17 kr 90.70 kr 178.43 80
Rev-Margin DCF kr 20.13 kr 43.63 kr 78.57 74
Economic Profit
Residual Income kr 10.58 kr 11.83 kr 19.52 76
ROIC Compounder kr 3.58 kr 5.78 kr 7.68 72
Growth Earnings
Growth-Adj P/E kr 24.72 kr 35.31 kr 45.90 68

Widest divergence: DCF Models (kr 55.25) versus Economic Profit (kr 5.78). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 13.7B SEK
Revenue growth (YoY) +4.4%
Net margin 2.8%
Return on equity 11.8%
Free cash flow 1.0B SEK FY2025
P/E ratio 26.5
More key figures
Operating margin 5.0%
EPS (TTM) kr 1.39
Dividend yield 1.3%
EPS growth (YoY) +68.7%
Net debt 310M SEK FY2025

Figures from reported company fundamentals · as of Jul 14, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 57/100

Of which business quality 55 · Market factors (momentum, volatility) 67

Profitability 42
Margins and returns on capital today
Quality Growth 31
Are margins and returns improving?
Cashflow 67
Earnings quality: real cash, not paper profit
Fin. Strength 41
Balance sheet, leverage, solvency risk
Investment 91
Disciplined investing over empire-building
Low Volatility 40
Calm price path (market factor)
Momentum 76
Price trend over the last 3–12 months (market factor)
52W Momentum 84
Distance to the 52-week high (market factor)
Net Issuance 73
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

Instalco AB (publ) provides planning and installation services in the electrical, heating and plumbing, ventilation, technical, consulting, and industrial areas in Sweden and rest of the Nordics.

Full company description

Instalco AB (publ) provides planning and installation services in the electrical, heating and plumbing, ventilation, technical, consulting, and industrial areas in Sweden and rest of the Nordics. The company engages in energy storage and efficiency, construction, project planning, assembly, alarms and monitoring, data networks and control of technical equipment, energy optimization, charging ports for electric vehicles, remote reading, control technology, service and maintenance, and marine installations. It also provides heating and plumbing services, including installation of district heat, natural gas, heat pumps, and comfort cooling; pipe replacement and preventative maintenance; water treatment and water consumption optimization; sprinkler systems; new construction; ongoing repairs; conversions and extensions; project planning; control and regulation technology solutions; and energy efficiency measures services. In addition, the company offers ventilation services, such as installation and solutions for indoor climate, air treatment, and mandatory ventilation inspection; automation building; and control technology. Further, it engages in the provision of pipe and mechanical installation, cooling and electric power installation, infrastructure, automation, instrumentation, exhaust gas treatment, ballast water management, energy, safety, industrial scaffolding and weather protection, compressors, composite solutions, steel assembly, ground and mining services; and technical consulting services. The company serves construction companies, trusts, property owners, government agencies, municipalities and regions; housing, real estate, industrial, fishing, electricity and power, mining, shipping, maritime transportation, installation, energy, and industrial construction companies; and other industries. Instalco AB (publ) was founded in 2013 and is headquartered in Stockholm, Sweden.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Instalco AB reported revenue of kr 13.6B in FY2025 versus kr 8.9B in FY2021, a compound +11.2%/yr. Reported net income was kr 343M in FY2025, compounding −11.0%/yr from FY2021.

Growth Quality 79/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
13.6B SEK
Latest YoY
−0.7%
Avg. growth/yr (3Y)
+4.1%
Avg. growth/yr (5Y)
+13.8%
Avg. growth/yr (11Y)
+36.8%
Revenue +11.2%/yr
FY21 kr 8.9B
FY22 kr 12.1B
FY23 kr 14.3B
FY24 kr 13.7B
FY25 kr 13.6B
Net income −11.0%/yr
FY21 kr 546M
FY22 kr 520M
FY23 kr 601M
FY24 kr 345M
FY25 kr 343M

INSTAL screens 29% overvalued. Compare with Larsen & Toubro Limited →

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). "Instalco AB Fair Value". https://www.fairvalue-calculator.com/stock/INSTAL

Peer Group

Engineering & Construction · 837 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 57 · Above median
Fair Value upside −29% · Below median
Return on equity (TTM) 12% · Above median
Return on assets 5% · Above median
Net margin (TTM) 3% · Below median
Operating margin (TTM) 5% · Above median
Revenue growth 4% · Above median
Dividend yield (TTM) 1.4% · Below median
Debt / equity 0.97× · Higher than 75% of peers

Valuation Multiples vs Engineering & Construction median · lower = cheaper

P/E (TTM) 26.8× · Pricier than median
P/B 3.09× · Pricier than 75% of peers
P/S (TTM) 0.73× · Pricier than median
P/FCF 1.0× · Cheaper than median
EV/EBITDA 13.4× · Pricier than median
PEG 0.40× · Cheaper 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 16
FUTURE 22 · sector 18
PAST 47 · sector 26
HEALTH 52 · sector 94
DIVIDEND 27 · sector 33

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 Engineering & Construction stocks, each showing price versus our Fair Value estimate (as of Jul 14, 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 Instalco 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 Instalco AB (INSTAL) overvalued or undervalued?
As of Jul 14, 2026, our model estimates a fair value of kr 26.83 versus a price of kr 37.78, about −29% (overvalued).
What is the fair value of INSTAL?
Our model-based fair value for Instalco AB is kr 26.83 (as of Jul 14, 2026), built from audited fundamentals. The current price is kr 37.78.
What is the quality score of INSTAL?
Instalco AB has a Quality Score of 57/100. 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 Instalco AB (INSTAL)?
Instalco AB reported trailing-twelve-month revenue of about 13.7B SEK (latest available figure, as of Jul 14, 2026).
What is the net profit margin of INSTAL?
The net profit margin of Instalco AB is about 2.8%, meaning it keeps roughly 2.8% of revenue as net income. Based on the latest reported figures.
Does Instalco AB pay a dividend?
Instalco AB currently shows a dividend yield of about 1.34% relative to its recent price (as of Jul 14, 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 Instalco 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.