EN DE

Indutrade AB (INDT) Fair Value & Analysis

Industrials · SE · Market cap 79.6B SEK (≈ $8.3B) · ISIN SE0001515552

What is Indutrade AB really worth?

IA Indutrade AB INDT · ST
Pricekr 249.60
Fair Valuekr 147.56
Upside−40.9%
Quality65/100

A solid business, but trading 69% above our fair value of kr 147.56.

Watch Indutrade AB 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 free

Strengths

Low debt · generates free cash flow

Risks

!Mixed Growth (revenue 5y +10.9 %/yr)
!Thin margins · 7.9% net margin
!Mixed vs. peers (6/15)
!Moderate moat 58/100
!Weak on future: 2 out of 100
!Weak on dividend: 25 out of 100

For context

·1.24% dividend yield
Evidence: High Range kr 96.75 – kr 184.45

Fair value as of: Sep 5, 2026

From 24 valuation models · updated today

Share price +0.4% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The price sits above even our optimistic bull case (kr 184.45). The favourable scenario is already priced in.
  • Solid but not exceptional quality (65/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (kr 96.75 to kr 184.45) leaves room in how you read the outcome.

Price vs Fair Value (5 years)

kr 322.95 kr 163.39 Fair Value kr 147.56 Jun 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 5, 2026.

How to read this chart

60‑month range kr 163.39 – kr 322.95 · fair‑value band kr 96.75 – kr 184.45 · the kr 249.60 price screens above the kr 147.56 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 5, 2026.

Full chart & analysis →

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

Analysis

Indutrade AB (INDT) currently trades at kr 249.60, while our model-based Fair Value estimate is kr 147.56, implying the stock looks roughly 69.1% overvalued today. The Quality Score stands at 65/100 (solid quality), in the Industrials sector. Bull case: the DCF Models group reads highest at a median of kr 172.00 per share, and 0 of the 24 models we run sit above the kr 249.60 price. Bear case: the Asset-Based group reads lowest at kr 31.47, and 24 of the 24 models stay below the price. Evidence for this calculation is high.

Over the trailing twelve months, Indutrade AB generated revenue of 32.3B SEK at a net margin of 7.9%. Revenue grew 0.3% year over year. It earns a return on equity of 14.7%. Net debt stands at 7.3B SEK. Fundamentals as of Sep 5, 2026

Our scenario range runs from kr 96.75 (bear case) to kr 184.45 (bull case); at kr 249.60, 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 8% below its 52-week high and 35% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at −39% fair-value upside, at −41%, INDT screens richer than that median.

Fair Value models

This estimate rests on fiscal year 2025 figures, and about 8 months have passed since. In that time the company retained roughly kr 2.63 per share, which is 1.8 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced 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. Every input is real reported data, nothing guessed.

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
FCF DCF kr 108.99 kr 198.49 kr 349.42 77
Growth DCF kr 108.83 kr 192.90 kr 332.08 76
Owner Earnings kr 119.11 kr 216.16 kr 379.81 74
All 24 models by family
DCF Models
FCF DCF kr 108.99 kr 198.49 kr 349.42 77
Owner Earnings kr 119.11 kr 216.16 kr 379.81 74
5Y Revenue Exit kr 90.23 kr 159.85 kr 252.47 71
5Y EBITDA Exit kr 118.63 kr 217.05 kr 338.45 73
5Y P/E Exit kr 96.26 kr 172.00 kr 256.46 69
10Y Revenue Exit kr 92.48 kr 160.07 kr 259.62 65
10Y EBITDA Exit kr 114.26 kr 201.44 kr 330.01 66
10Y P/E Exit kr 99.58 kr 168.86 kr 262.89 63
Earnings-Based
Graham-Dodd kr 47.78 kr 203.92 kr 278.52 64
Lynch FV kr 52.09 kr 74.41 kr 96.74 61
PEG = 1.0 kr 52.09 kr 74.41 kr 96.74 57
EPV kr 67.30 kr 80.36 kr 91.80 74
Multiples
P/E Multiple kr 110.67 kr 147.56 kr 184.45 63
P/S Multiple kr 89.59 kr 119.45 kr 149.32 58
P/B Multiple kr 89.59 kr 119.45 kr 149.32 55
EV/EBIT kr 120.80 kr 164.77 kr 208.74 66
EV/EBITDA kr 135.93 kr 184.94 kr 233.95 67
EV/Revenue kr 83.04 kr 123.39 kr 163.73 53
Asset-Based
NCAV (Graham) kr 23.49 kr 31.47 kr 46.97 54
Growth DCF
Growth DCF kr 108.83 kr 192.90 kr 332.08 76
Rev-Margin DCF kr 90.23 kr 158.82 kr 245.19 71
Economic Profit
Residual Income kr 46.93 kr 61.68 kr 168.64 67
ROIC Compounder kr 74.74 kr 104.69 kr 145.38 71
Growth Earnings
Growth-Adj P/E kr 87.57 kr 125.10 kr 162.63 67

Widest divergence: DCF Models (kr 172.00) versus Asset-Based (kr 31.47). Highest evidence: FCF DCF (77).

Notify me when INDT reaches fair value

Put INDT on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 35.9
P/S ratio 2.85 P/E × margin
EPS (TTM) kr 6.96 price ÷ EPS = P/E 35.9
Dividend yield 1.2% payout 44.5%
Net margin 7.9% FY2025
Return on equity 14.7% TTM
More key figures
Profitability
Return on assets (EBIT) 12.3% avg 5y
Operating margin 11.1% TTM
Growth
Revenue (TTM) 32.3B SEK TTM
Revenue growth (YoY) +0.3% 3y avg +6.1%
EPS growth (YoY) −4.1%
Balance sheet & cash flow
Free cash flow 3.5B SEK FY2025
Net debt 7.3B SEK FY2025 · ≈ 2.1 yrs of FCF

Figures from reported company fundamentals · as of Sep 5, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 65/100

Of which business quality 64 · Market factors (momentum, volatility) 59

Profitability 57
Margins and returns on capital today
Quality Growth 44
Are margins and returns improving?
Cashflow 65
Earnings quality: real cash, not paper profit
Fin. Strength 65
Balance sheet, leverage, solvency risk
Investment 75
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 61
Price trend over the last 3–12 months (market factor)
52W Momentum 65
Distance to the 52-week high (market factor)
Net Issuance 82
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.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Indutrade AB (publ) manufactures, develops, and sells components, systems, and services to various industries worldwide. It operates through five segments: Industrial & Engineering, Infrastructure & Construction, Life Science, Process, Energy & Water, and Technology & Systems Solutions.

Full company description

Indutrade AB (publ) manufactures, develops, and sells components, systems, and services to various industries worldwide. It operates through five segments: Industrial & Engineering, Infrastructure & Construction, Life Science, Process, Energy & Water, and Technology & Systems Solutions. The company offers industrial equipment, tools, filters, hydraulics, fasteners, and chemical technology for general engineering and automotive industries; and flow technology products, including valves, pipes and pipe systems, and pumps, as well as measurement technology and industrial equipment for energy sector, water and wastewater, and process industries. It also provides measurement technology, sensors, control and regulating technology, as well as monitoring equipment to various industries; and materials, products, tools, and equipment for infrastructure and construction sectors. In addition, the company offers components; medical technology products, including products for diagnostics; and production equipment and system solutions to pharmaceutical, health care, and food sectors. Indutrade AB (publ) was incorporated in 1919 and is based in Kista, Sweden.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Indutrade AB reported revenue of 32.2B SEK in FY2025 versus 21.7B SEK in FY2021, a compound +10.4%/yr. Reported net income was 2.6B SEK in FY2025, compounding +5.1%/yr from FY2021.

Growth Quality 82/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
32.2B SEK
Latest YoY
−1.0%
Avg. revenue 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.
+6.1%
Avg. revenue 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.
+10.9%
Avg. revenue growth/yr (23Y) 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.
+10.8%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year.
+10.1% (8.9 + 1.2)
Revenue +10.4%/yr
FY21 21.7B SEK
FY22 27.0B SEK
FY23 31.8B SEK
FY24 32.5B SEK
FY25 32.2B SEK
Net income +5.1%/yr
FY21 2.1B SEK
FY22 2.7B SEK
FY23 2.9B SEK
FY24 2.7B SEK
FY25 2.6B SEK
Character of growth · EPS growth decomposed (2014-2025) +13.8 % p.a.
Revenue per share +12.0 %

of which total revenue +12.1 % · buybacks/dilution −0.1 %

EBIT margin +2.3 %
Tax rate −0.1 %
Residual (interest, one-offs) −0.5 %

Annual growth per factor. These are factors, not summands: multiplied they give the EPS growth rate, added they do not quite. Start and end points are 3-year averages (details on hover).

INDT screens 69% overvalued. Compare with W.W. Grainger, Inc →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
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). "Indutrade AB Fair Value". https://www.fairvalue-calculator.com/stock/INDT

Earlier news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Industrial Distribution · 112 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 65 · Top 25%
Fair Value upside −41% · Bottom 25%
Return on equity (TTM) 15% · Top 25%
Return on assets 7% · Top 25%
Net margin (TTM) 8% · Top 25%
Operating margin (TTM) 11% · Top 25%
Revenue growth 0% · Below median
Dividend yield (TTM) 1.2% · Below median
Debt / equity 0.38× · Higher than median

Valuation Multiples vs Industrial Distribution median · lower = cheaper

P/E (TTM) 35.9× · Pricier than 75% of peers
P/B 4.65× · Pricier than 75% of peers
P/S (TTM) 2.47× · Pricier than 75% of peers
P/FCF 2.4× · Cheaper than median
EV/EBITDA 17.0× · Pricier than 75% of peers
PEG 1.63× · Pricier than median

Strength profile in five axes (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.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 33
FUTURE2 · sector 18
PAST59 · sector 35
HEALTH81 · sector 91
DIVIDEND25 · sector 37

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

Insider activity: 45/100

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

Similar stocks

10 more Industrial Distribution stocks, each showing price versus our Fair Value estimate (as of Sep 5, 2026).

Stock Price Fair Value vs Fair Value
W.W. Grainger, Inc GWW $1,306 $613.88 −53%
Fastenal Company FAST $51.14 $20.64 −60%
Ferguson Enterprises Inc FERG $245.18 $148.98 −39%
WESCO International, Inc WCC $347.60 $213.01 −39%
Watsco, Inc WSO $313.05 $251.37 −20%
Toromont Industries Ltd TIH C$199.59 C$127.90 −36%
Applied Industrial Technologies, Inc AIT $319.11 $191.65 −40%
Finning International Inc FTT C$93.86 C$76.38 −19%
Addtech AB ADDTB kr 344.00 kr 156.35 −55%
Core & Main, Inc CNM $45.45 $49.47 +9%

Compare Indutrade 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

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Indutrade AB (INDT) overvalued or undervalued?
As of Sep 5, 2026, our model estimates a fair value of kr 147.56 versus a price of kr 249.60, about −41% upside (overvalued).
What is the fair value of INDT?
Our model-based fair value for Indutrade AB is kr 147.56 (as of Sep 5, 2026), built from audited fundamentals. The current price: kr 249.60.
What is the quality score of INDT?
Indutrade AB has a Quality Score of 65/100. 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 Indutrade AB (INDT)?
Indutrade AB reported trailing-twelve-month revenue of about 32.3B SEK (latest available figure, as of Sep 5, 2026).
What is the net profit margin of INDT?
The net profit margin of Indutrade AB is about 7.9%, meaning it keeps roughly 7.9% of revenue as net income. Based on the latest reported figures.
Does Indutrade AB pay a dividend?
Indutrade AB currently shows a dividend yield of about 1.24% relative to its recent price (as of Sep 5, 2026).
Free · no account needed

Watch Indutrade AB in the live analysis

One click puts Indutrade AB 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.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.