EN DE

Ideal Holdings (INTEK) Fair Value & Analysis

Technology · GR · Market cap €392M

IH Ideal Holdings INTEK · AT
Price€6.09
Fair Value€2.98
Upside-51.2%
Quality33/100
Watch Ideal Holdings for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 1.5% net margin
Moderate debt · generates free cash flow
Trails peers (2/14)
Narrow moat 38/100
Evidence: Medium Range €2.98 – €2.98 Share as image

Fair value as of: Jul 17, 2026

From 26 valuation models · updated 24 days ago

Share price −0.5% over the past month.

Below-average quality, and screening another 51% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (€2.98). The favourable scenario is already priced in.
  • Weak quality (33/100) and above fair value at the same time, the margin of safety is missing on both counts.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

€7.35 €1.89 Fair Value €2.98 Apr 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 €1.89 – €7.35 · the €6.09 price screens above the €2.98 fair value. Dashed = 300-day average. As of Jul 17, 2026.

Full chart & analysis →

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

Analysis

Ideal Holdings (INTEK) currently trades at €6.09, while our model-based Fair Value estimate is €2.98, implying the stock looks roughly 51.2% overvalued today. The Quality Score stands at 33/100 (below-average quality), in the Technology 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: medium).

Over the trailing twelve months, Ideal Holdings generated revenue of €481M at a net margin of 1.5%. Revenue grew 63.9% year over year. It earns a return on equity of 4.1%. Net debt stands at €4.0M. Fundamentals as of Jul 17, 2026

The share trades about 18% below its 52-week high and 15% above its 52-week low, currently above its 200-day average. For context, the median of 10 Technology peers we cover trades at -33% fair-value upside, at -51%, INTEK 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 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 €7.62 €13.07 €21.64 80
Residual Income €3.50 €3.31 €2.52 76
Rev-Margin DCF €7.31 €12.69 €23.97 74
All 26 models by family
DCF Models
FCF DCF €8.13 €11.80 €22.78 38
Owner Earnings €4.49 €9.16 €17.82 31
5Y Revenue Exit €6.65 €11.11 €20.44 39
5Y EBITDA Exit €9.47 €16.81 €31.20 41
5Y P/E Exit €4.11 €7.24 €11.21 38
10Y Revenue Exit €6.98 €14.33 €18.78 36
10Y EBITDA Exit €9.06 €19.87 €38.68 37
10Y P/E Exit €5.49 €9.35 €15.04 35
Earnings-Based
Graham-Dodd €0.9200 €6.44 €9.04 54
Lynch FV €3.33 €4.75 €6.18 50
PEG = 1.0 €3.33 €4.75 €6.18 46
EPV €4.36 €4.93 €5.41 59
Dividend Discount
Gordon GGM €0.4400 €0.7900 €1.08 70
DDM Multi-Stage €0.4400 €0.7200 €0.8400 61
Multiples
P/E Multiple €2.04 €2.72 €3.40 63
P/S Multiple €1.73 €2.31 €2.89 58
P/B Multiple €1.73 €2.31 €2.89 55
EV/EBIT €8.04 €10.68 €13.31 53
EV/EBITDA €9.93 €13.19 €16.46 54
EV/Revenue €5.47 €7.75 €10.03 43
Asset-Based
NCAV (Graham) €2.60 €3.48 €5.20 50
Growth DCF
Growth DCF €7.62 €13.07 €21.64 80
Rev-Margin DCF €7.31 €12.69 €23.97 74
Economic Profit
Residual Income €3.50 €3.31 €2.52 76
ROIC Compounder €4.36 €4.93 €5.73 72
Growth Earnings
Growth-Adj P/E €4.29 €6.12 €7.96 68

Widest divergence: Growth DCF (€12.69) versus Dividend Discount (€0.7200). Highest evidence: Growth DCF (80).

Notify me when INTEK reaches fair value

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

Key figures & financial health

Revenue (TTM) €481M
Revenue growth (YoY) +63.9%
Net margin 1.5%
Return on equity 4.1%
Free cash flow €31.3M FY2025
P/E ratio 52.5
More key figures
Operating margin 19.3%
EPS (TTM) €0.1400
EPS growth (YoY) -80.4%
Net debt €4.0M FY2025

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

Quality Score breakdown

Overall quality 33/100

Of which business quality 36 · Market factors (momentum, volatility) 54

Profitability 24
Margins and returns on capital today
Quality Growth 53
Are margins and returns improving?
Cashflow 61
Earnings quality: real cash, not paper profit
Fin. Strength 36
Balance sheet, leverage, solvency risk
Investment 33
Disciplined investing over empire-building
Low Volatility 90
Calm price path (market factor)
Momentum 40
Price trend over the last 3–12 months (market factor)
52W Momentum 36
Distance to the 52-week high (market factor)
Net Issuance 0
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

Ideal Holdings S.A. engages in the cyber security and event monitoring business in Greece. Its services include 24×7 monitoring, security incident management, and response to advanced threats and risks.

Full company description

Ideal Holdings S.A. engages in the cyber security and event monitoring business in Greece. Its services include 24×7 monitoring, security incident management, and response to advanced threats and risks. The company also offers Netbull eASIS, a threat management platform that includes user behavior analytics, network flow information, and artificial intelligence technologies for detection and response to security incidents; customer communications management software for financial institutions, telecom operators, public utilities, insurance, courier companies, and other companies; and trust services, as well as distributes technology products, and home and electrical appliances. The company was formerly known as Ideal Standard Refractories S.A. and changed its name to Ideal Holdings S.A. in 1991. Ideal Holdings S.A. was incorporated in 1972 and is headquartered in Athens, Greece.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Ideal Holdings reported revenue of €481M in FY2025 versus €51.8M in FY2021, a compound +74.6%/yr. Reported net income was €7.2M in FY2025, compounding +67.4%/yr from FY2021.

Growth Quality 85/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
€481M
Latest YoY
+28.6%
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.
+55.0%
Avg. growth/yr (5Y) 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.
+87.0%
Avg. growth/yr (6Y) 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.
+72.3%
Revenue +74.6%/yr
FY21 €51.8M
FY22 €129M
FY23 €181M
FY24 €374M
FY25 €481M
Net income +67.4%/yr
FY21 €922K
FY22 €33.1M
FY23 €16.0M
FY24 €91.7M
FY25 €7.2M

INTEK screens 51% overvalued. Compare with TD SYNNEX Corporation →

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). "Ideal Holdings Fair Value". https://www.fairvalue-calculator.com/stock/INTEK

Peer Group

Electronics & Computer Distribution · 151 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 33 · Bottom 25%
Fair Value upside −51% · Bottom 25%
Return on equity (TTM) 4% · Below median
Return on assets 3% · Below median
Net margin (TTM) 2% · Below median
Operating margin (TTM) 19% · Top 25%
Revenue growth 64% · Top 25%
Dividend yield (TTM) 0.0% · Bottom 25%
Debt / equity 0.54× · Higher than 75% of peers

Valuation Multiples vs Electronics & Computer Distribution median · lower = cheaper

P/E (TTM) 52.5× · Pricier than 75% of peers
P/B 1.63× · Pricier than median
P/S (TTM) 0.94× · Pricier than 75% of peers
P/FCF 14.5× · Pricier than 75% of peers
EV/EBITDA 9.1× · 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 14
FUTURE 100 · sector 57
PAST 16 · sector 36
HEALTH 73 · sector 98
DIVIDEND 0 · sector 39

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 Electronics & Computer Distribution stocks, each showing price versus our Fair Value estimate (as of Jul 17, 2026).

Stock Price Fair Value vs Fair Value
TD SYNNEX Corporation SNX $251.52 $207.02 -18%
Unisplendour Corporation 000938 ¥38.59 ¥11.79 -69%
Rexel S.A RXL €38.59 €33.31 -14%
Arrow Electronics, Inc ARW $204.10 $115.40 -43%
Avnet, Inc AVT $87.13 $58.57 -33%
WPG Holdings 3702 106.50 TWD 102.31 TWD -4%
Shenzhen Huaqiang Industry Co 000062 ¥22.37 ¥7.52 -66%
Synnex Technology International Corporation 2347 85.30 TWD 86.30 TWD +1%
Nanjing Sunlord Electronics Corporation 300975 ¥37.37 ¥8.60 -77%
Beijing Tricolor Technology Co 603516 ¥106.52 ¥23.39 -78%

Compare Ideal Holdings with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Technology 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 Ideal Holdings (INTEK) overvalued or undervalued?
As of Jul 17, 2026, our model estimates a fair value of €2.98 versus a price of €6.09, about −51% (overvalued).
What is the fair value of INTEK?
Our model-based fair value for Ideal Holdings is €2.98 (as of Jul 17, 2026), built from audited fundamentals. The current price is €6.09.
What is the quality score of INTEK?
Ideal Holdings has a Quality Score of 33/100. 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 Ideal Holdings (INTEK)?
Ideal Holdings reported trailing-twelve-month revenue of about €481M (latest available figure, as of Jul 17, 2026).
What is the net profit margin of INTEK?
The net profit margin of Ideal Holdings is about 1.5%, meaning it keeps roughly 1.5% 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 Ideal Holdings 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.