First Time Loading...

Inclusio SA
XBRU:INCLU

Watchlist Manager
Inclusio SA Logo
Inclusio SA
XBRU:INCLU
Watchlist
Price: 14 EUR Market Closed
Updated: May 15, 2024

Intrinsic Value

Inclusio SA/NV develops and manages real estate assets. [ Read More ]

The intrinsic value of one INCLU stock under the Base Case scenario is 20.68 EUR. Compared to the current market price of 14 EUR, Inclusio SA is Undervalued by 32%.

Key Points:
INCLU Intrinsic Value
Base Case
20.68 EUR
Undervaluation 32%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Inclusio SA

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling INCLU stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Inclusio SA

Provide an overview of the primary business activities
of Inclusio SA.

What unique competitive advantages
does Inclusio SA hold over its rivals?

What risks and challenges
does Inclusio SA face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Inclusio SA.

Provide P/S
for Inclusio SA.

Provide P/E
for Inclusio SA.

Provide P/OCF
for Inclusio SA.

Provide P/FCFE
for Inclusio SA.

Provide P/B
for Inclusio SA.

Provide EV/S
for Inclusio SA.

Provide EV/GP
for Inclusio SA.

Provide EV/EBITDA
for Inclusio SA.

Provide EV/EBIT
for Inclusio SA.

Provide EV/OCF
for Inclusio SA.

Provide EV/FCFF
for Inclusio SA.

Provide EV/IC
for Inclusio SA.

Show me price targets
for Inclusio SA made by professional analysts.

What are the Revenue projections
for Inclusio SA?

How accurate were the past Revenue estimates
for Inclusio SA?

What are the Net Income projections
for Inclusio SA?

How accurate were the past Net Income estimates
for Inclusio SA?

What are the EPS projections
for Inclusio SA?

How accurate were the past EPS estimates
for Inclusio SA?

What are the EBIT projections
for Inclusio SA?

How accurate were the past EBIT estimates
for Inclusio SA?

Compare the revenue forecasts
for Inclusio SA with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Inclusio SA and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Inclusio SA against its competitors.

Analyze the profit margins
(gross, operating, and net) of Inclusio SA compared to its peers.

Compare the P/E ratios
of Inclusio SA against its peers.

Discuss the investment returns and shareholder value creation
comparing Inclusio SA with its peers.

Analyze the financial leverage
of Inclusio SA compared to its main competitors.

Show all profitability ratios
for Inclusio SA.

Provide ROE
for Inclusio SA.

Provide ROA
for Inclusio SA.

Provide ROIC
for Inclusio SA.

Provide ROCE
for Inclusio SA.

Provide Gross Margin
for Inclusio SA.

Provide Operating Margin
for Inclusio SA.

Provide Net Margin
for Inclusio SA.

Provide FCF Margin
for Inclusio SA.

Show all solvency ratios
for Inclusio SA.

Provide D/E Ratio
for Inclusio SA.

Provide D/A Ratio
for Inclusio SA.

Provide Interest Coverage Ratio
for Inclusio SA.

Provide Altman Z-Score Ratio
for Inclusio SA.

Provide Quick Ratio
for Inclusio SA.

Provide Current Ratio
for Inclusio SA.

Provide Cash Ratio
for Inclusio SA.

What is the historical Revenue growth
over the last 5 years for Inclusio SA?

What is the historical Net Income growth
over the last 5 years for Inclusio SA?

What is the current Free Cash Flow
of Inclusio SA?

Discuss the annual earnings per share (EPS)
trend over the past five years for Inclusio SA.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Inclusio SA

Current Assets 2.3m
Cash & Short-Term Investments 713.8k
Receivables 1.6m
Non-Current Assets 257.2m
Long-Term Investments 251.4m
PP&E 102.9k
Intangibles 35.4k
Other Non-Current Assets 5.7m
Current Liabilities 19.6m
Accounts Payable 4m
Accrued Liabilities 120.5k
Other Current Liabilities 15.5m
Non-Current Liabilities 56.1m
Long-Term Debt 56.1m
Other Non-Current Liabilities -2.1k
Efficiency

Earnings Waterfall
Inclusio SA

Revenue
10m EUR
Operating Expenses
-2.8m EUR
Operating Income
7.2m EUR
Other Expenses
17.3m EUR
Net Income
24.6m EUR

Free Cash Flow Analysis
Inclusio SA

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

INCLU Profitability Score
Profitability Due Diligence

Inclusio SA's profitability score is 60/100. The higher the profitability score, the more profitable the company is.

Positive Free Cash Flow
Positive Operating Income
Positive Net Income
Positive Revenue Growth Forecast
60/100
Profitability
Score

Inclusio SA's profitability score is 60/100. The higher the profitability score, the more profitable the company is.

INCLU Solvency Score
Solvency Due Diligence

Inclusio SA's solvency score is 51/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Low D/E
Long-Term Solvency
Low Altman Z-Score
51/100
Solvency
Score

Inclusio SA's solvency score is 51/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

INCLU Price Targets Summary
Inclusio SA

Wall Street analysts forecast INCLU stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for INCLU is 15.3 EUR with a low forecast of 13.64 EUR and a high forecast of 17.33 EUR.

Lowest
Price Target
13.64 EUR
3% Downside
Average
Price Target
15.3 EUR
9% Upside
Highest
Price Target
17.33 EUR
24% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

INCLU Price
Inclusio SA

1M 1M
+5%
6M 6M
+6%
1Y 1Y
-3%
3Y 3Y
-30%
5Y 5Y
-32%
10Y 10Y
-32%
Annual Price Range
14
52w Low
11.8
52w High
14.85
Price Metrics
Average Annual Return -13.09%
Standard Deviation of Annual Returns 12.84%
Max Drawdown -44%
Shares Statistics
Market Capitalization 104m EUR
Shares Outstanding 7 421 730
Percentage of Shares Shorted
N/A

INCLU Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Inclusio SA Logo
Inclusio SA

Country

Belgium

Industry

Real Estate

Market Cap

104m EUR

Dividend Yield

5.36%

Description

Inclusio SA/NV develops and manages real estate assets. The company is headquartered in Auderghem, Bruxelles-Capitale and currently employs 15 full-time employees. The company went IPO on 2020-12-11. The firm aims to provide affordable housing to vulnerable populations over the long term. Its Priority segment is the acquisition, development and management of buildings made available to low and medium-income tenants.

Contact

BRUXELLES-CAPITALE
Auderghem
Avenue Herrmann-Debroux 40
+3226757882
https://inclusio.be/

IPO

2020-12-11

Employees

15

Officers

CEO & COO
Mr. Lionel Van Rillaer
Chief Financial Officer
Mr. Jean-Luc Colson

See Also

Discover More
What is the Intrinsic Value of one INCLU stock?

The intrinsic value of one INCLU stock under the Base Case scenario is 20.68 EUR.

Is INCLU stock undervalued or overvalued?

Compared to the current market price of 14 EUR, Inclusio SA is Undervalued by 32%.