EN DE

Embention Sistemas Inteligentes, S.A (MLUAV) Fair Value & Analysis

Technology · FR · Market cap €170M

ES Embention Sistemas Inteligentes, S.A MLUAV · PA
Price€45.00
Fair Value€17.90
Upside-60.2%
Quality63/100
Watch Embention Sistemas Inteligentes, S.A for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Highly profitable · 32.9% net margin
Low debt · generates free cash flow
Trails peers (5/13)
Wide moat 89/100
Evidence: High Range €11.29 – €22.38 Share as image

Fair value as of: Jul 20, 2026

From 20 valuation models · updated 21 days ago

Fair value updated Jul 20, 2026, revised from €15.02 to €17.90 (+19.2%) since Jul 17, 2026. Share price +4.7% over the past month.

A solid business, but screening 60% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (€22.38). The favourable scenario is already priced in.
  • Solid but not exceptional quality (63/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (€11.29 to €22.38) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (3 years)

€51.00 €5.00 Fair Value €17.90 Mar 2023 Jul 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 20, 2026.

How to read this chart

40‑month range €5.00 – €51.00 · fair‑value band €11.29 – €22.38 · the €45.00 price screens above the €17.90 fair value. Dashed = 300-day average. As of Jul 20, 2026.

Full chart & analysis →

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

Analysis

Embention Sistemas Inteligentes, S.A (MLUAV) currently trades at €45.00, while our model-based Fair Value estimate is €17.90, implying the stock looks roughly 60.2% overvalued today. The Quality Score stands at 63/100 (solid 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: high).

Over the trailing twelve months, Embention Sistemas Inteligentes, S.A generated revenue of €13.6M at a net margin of 35.1%. It earns a return on equity of 52.9%. Net debt stands at €1.9M. The stock trades on a trailing P/E of 102.8. Fundamentals as of Jul 20, 2026

Our scenario range runs from €11.29 (bear case) to €22.38 (bull case); at €45.00, 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 12% below its 52-week high and 105% above its 52-week low, currently above its 200-day average. For context, the median of 10 Technology peers we cover trades at -67% fair-value upside, at -60%, MLUAV 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 €8.69 €14.03 €22.38 80
Rev-Margin DCF €6.60 €10.76 €19.54 74
ROIC Compounder €9.76 €13.85 €17.12 72
All 20 models by family
DCF Models
FCF DCF €9.28 €13.01 €23.89 38
5Y Revenue Exit €6.04 €9.40 €16.37 39
5Y P/E Exit €15.27 €35.18 €62.48 38
10Y Revenue Exit €7.09 €13.04 €16.12 36
10Y P/E Exit €12.99 €29.98 €58.15 35
Earnings-Based
Graham-Dodd €8.00 €55.81 €78.33 54
Lynch FV €28.84 €41.19 €53.55 50
PEG = 1.0 €28.84 €41.19 €53.55 46
EPV €7.80 €8.74 €9.50 59
Multiples
P/E Multiple €18.54 €24.72 €30.90 63
P/S Multiple €4.73 €6.30 €7.88 58
P/B Multiple €13.43 €17.90 €22.38 55
EV/EBIT €17.64 €23.53 €29.41 53
EV/Revenue €3.96 €5.66 €7.36 43
Asset-Based
NCAV (Graham) €1.99 €2.67 €3.98 50
Growth DCF
Growth DCF €8.69 €14.03 €22.38 80
Rev-Margin DCF €6.60 €10.76 €19.54 74
Economic Profit
Residual Income €6.26 €8.62 €43.86 61
ROIC Compounder €9.76 €13.85 €17.12 72
Growth Earnings
Growth-Adj P/E €37.72 €53.88 €70.05 68

Widest divergence: Growth Earnings (€53.88) versus Asset-Based (€2.67). Highest evidence: Growth DCF (80).

Notify me when MLUAV reaches fair value

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

Key figures & financial health

Revenue (TTM) €15.2M
Net margin 32.9%
Return on equity 34.6%
Free cash flow €3.3M FY2025
P/E ratio 105.3
Operating margin 39.6%
More key figures
EPS (TTM) €0.3800
Net debt €1.9M FY2025

Figures from reported company fundamentals · as of Jul 20, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 63/100

Of which business quality 65 · Market factors (momentum, volatility) 66

Profitability 85
Margins and returns on capital today
Quality Growth 31
Are margins and returns improving?
Cashflow 71
Earnings quality: real cash, not paper profit
Fin. Strength 82
Balance sheet, leverage, solvency risk
Investment 7
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 64
Price trend over the last 3–12 months (market factor)
52W Momentum 89
Distance to the 52-week high (market factor)
Net Issuance 80
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

Embention Sistemas Inteligentes, S.A. operates as a drone company that develops, manufactures, and sells drone components and ready-to-fly autonomous vehicles for civil and military uses.

Full company description

Embention Sistemas Inteligentes, S.A. operates as a drone company that develops, manufactures, and sells drone components and ready-to-fly autonomous vehicles for civil and military uses. It offers autopilots for unmanned aircraft vehicles (UAVs) and urban aero mobility (UAM), gimbal cameras for drones, control stations for drones, electric vertical take-off and landing aircraft (eVTOL) electronic speed controllers, tracking antennas for drones, veronte expander modules, and accessories; and transponders, video transmitting systems, altimeters, and other UAV components. The company also provides tethered, multirotor, and fixed wing drones; UAV Catapults; custom control systems; and recovery net RN86 for the recovery of professional UAV systems. In addition, it offers drone and eVTOL certification; training for the operation, integration, and tuning of professional drones and UAVs, including simulation, workshop, and real-flight training; certifiable electronics for UAVs and eVTOL; and preconfigured UAV systems. The company was incorporated in 2007 and is based in Alicante, Spain. Embention Sistemas Inteligentes, S.A. operates as a subsidiary of ALBEDO VENTURES S.L.

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

Revenue & earnings trend

FY2020 – FY2025 · reported fiscal years

Embention Sistemas Inteligentes, S.A reported revenue of €13.4M in FY2025 versus €3.0M in FY2020, a compound +34.7%/yr. Reported net income was €5.0M in FY2025, compounding +73.5%/yr from FY2020.

Growth Quality 92/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
€13.4M
Latest YoY
+9.2%
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.
+34.7%
Revenue +34.7%/yr
FY20 €3.0M
FY21 €3.0M
FY24 €12.3M
FY25 €13.4M
Net income +73.5%/yr
FY20 €318K
FY21 €418K
FY24 €4.8M
FY25 €5.0M

MLUAV screens 60% overvalued. Compare with Compal Electronics, 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). "Embention Sistemas Inteligentes, S.A Fair Value". https://www.fairvalue-calculator.com/stock/MLUAV

Peer Group

Computer Hardware · 215 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 63 · Top 25%
Fair Value upside −60% · Below median
Return on equity (TTM) 35% · Top 25%
Return on assets 16% · Top 25%
Net margin (TTM) 33% · Top 25%
Operating margin (TTM) 40% · Top 25%
Revenue growth 0% · Below median
Debt / equity 0.13× · Higher than median

Valuation Multiples vs Computer Hardware median · lower = cheaper

P/E (TTM) 105.3× · Pricier than 75% of peers
P/B 11.62× · Pricier than 75% of peers
P/S (TTM) 12.90× · Pricier than 75% of peers
P/FCF 59.0× · Pricier than 75% of peers
EV/EBITDA 29.3× · Pricier 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 0
FUTURE 0 · sector 57
PAST 100 · sector 26
HEALTH 94 · sector 97
DIVIDEND 0 · sector 44

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

Insider activity: 40/100

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 Computer Hardware stocks, each showing price versus our Fair Value estimate (as of Jul 20, 2026).

Stock Price Fair Value vs Fair Value
Compal Electronics, Inc CEIR $0.0310 $0.0276 -11%
Dell Technologies Inc DELL $434.97 $163.87 -62%
Arista Networks, Inc ANET $168.56 $43.74 -74%
Western Digital Corporation WDC $513.84 $74.05 -86%
Wiwynn Corporation 6669 4,685 TWD 1,559 TWD -67%
Hangzhou Hikvision Digital Technology Co 002415 ¥34.12 ¥30.11 -12%
Quanta Computer Inc 2382 373.50 TWD 297.22 TWD -20%
Shenzhen Longsys Electronics Co 301308 ¥587.60 ¥60.86 -90%
Lenovo Group 0992 HK$23.16 HK$3.07 -87%
Dawning Information Industry Co 603019 ¥106.13 ¥28.88 -73%

Compare Embention Sistemas Inteligentes, S.A 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 Embention Sistemas Inteligentes, S.A (MLUAV) overvalued or undervalued?
As of Jul 20, 2026, our model estimates a fair value of €17.90 versus a price of €45.00, about −60% (overvalued).
What is the fair value of MLUAV?
Our model-based fair value for Embention Sistemas Inteligentes, S.A is €17.90 (as of Jul 20, 2026), built from audited fundamentals. The current price is €45.00.
What is the quality score of MLUAV?
Embention Sistemas Inteligentes, S.A has a Quality Score of 63/100. 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 Embention Sistemas Inteligentes, S.A (MLUAV)?
Embention Sistemas Inteligentes, S.A reported trailing-twelve-month revenue of about €13.6M (latest available figure, as of Jul 20, 2026).
What is the net profit margin of MLUAV?
The net profit margin of Embention Sistemas Inteligentes, S.A is about 35.1%, meaning it keeps roughly 35.1% 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 Embention Sistemas Inteligentes, S.A 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.