PLAYWAY SA (PLW) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of PLAYWAY SA stock PLN 299, price PLN 250, upside +19.7%, quality 81 out of 100. Rating: undervalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 9, 2026.
How to read this chart
60‑month range 179.12 PLN – 368.35 PLN · fair‑value band 184.34 PLN – 427.16 PLN · the 250.00 PLN price screens below the 299.36 PLN fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow PLAYWAY in your weekly email
Every Wednesday you see whether PLAYWAY is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
PlayWay S.A. produces and publishes games and applications in Poland and internationally. It sells its products to computers, consoles, and mobile phones through How Steam, Google Play, App store, Amazon App store, Microsoft store, Nintendo E-Shop, and PlayStore platforms.
Show moreShow less
The company was founded in 2011 and is headquartered in Warsaw, Poland.
Stock analysis
PLAYWAY SA (PLW) currently trades at 250.00 PLN, while our model-based Fair Value estimate is 299.36 PLN, implying the stock looks roughly 16% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 328.58 PLN per share, and 11 of the 26 models we run sit above the 250.00 PLN price.
Bear case: the Asset-Based group reads lowest at 33.49 PLN, and 15 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: 184.34 PLN (bear) to 427.16 PLN (bull), the price of 250.00 PLN sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 81/100 (high quality), in the Communication Services sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
PLAYWAY SA reported revenue of 298M PLN in FY2025 versus 234M PLN in FY2021, a compound +6.2%/yr. Reported net income was 69.9M PLN in FY2025, compounding −14.0%/yr from FY2021.
Key figures
Market cap 1.7B PLN (≈ $422M) Small · P/E ratio 21.3 · P/S ratio 7.31 · EPS (TTM) 11.72 PLN · Dividend yield 7.0% · Net margin 25.3% · Return on equity 28.9% · Return on assets (EBIT) 30.8% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 89 out of 100 (low confidence).
What moves the price
The share trades about 5% below its 52-week high and 14% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at 50% fair-value upside, at 20%, PLW screens richer than that median.
Fair Value models
Bear184.34 PLNFair Value 299.36 PLNBull427.16 PLN
Price 250.00 PLN · Upside +19.7%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models.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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
−1.5%
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+5.0%
Revenue growth 5 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+12.7%
Start year 2020 (pandemic). Over 10 years: +39.9% a year
Revenue growth 11 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+43.0%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Basis: EBIT basis.
+12.6%
Earnings growth per share plus dividend.
Earnings per share, growth per year+5.6%
Dividend (yield on the price)7.0%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−11.5% vs 27.4%, slowing
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.72% → 53%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+1.7%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Poland: IMF forecast 3.1% a year to 2030, 4.6% from 2016 to 2025) that is about −1.4% a year for the price.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Electronic Gaming & Multimedia · 164 stocks
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). "PLAYWAY SA Fair Value". https://www.fairvalue-calculator.com/stock/PLW
Frequently asked questions
Is PLAYWAY SA (PLW) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of 299.36 PLN versus a price of 250.00 PLN, about +20% upside (undervalued).
What is the fair value of PLW?
Our model-based fair value for PLAYWAY SA is 299.36 PLN (as of Nov 9, 2026), built from audited fundamentals. The current price: 250.00 PLN.
What is the quality score of PLW?
PLAYWAY SA has a Quality Score of 81/100. 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 price target for PLAYWAY SA (PLW)?
Our model-based price target is the fair value of 299.36 PLN (as of Nov 9, 2026) from 26 valuation models. Cautious scenario 184.34 PLN, optimistic scenario 427.16 PLN. It is a calculation from audited fundamentals, not an analyst target.
What is the PLAYWAY SA stock forecast for 2026?
Our models put fair value at 299.36 PLN, about +20% upside versus a price of 250.00 PLN (undervalued). Cautious scenario 184.34 PLN, optimistic scenario 427.16 PLN. The calculation is refreshed regularly with new filings.
What is the revenue of PLAYWAY SA (PLW)?
PLAYWAY SA reported trailing-twelve-month revenue of about 319M PLN (latest available figure, as of Nov 9, 2026).
Does PLAYWAY SA pay a dividend?
PLAYWAY SA currently shows a dividend yield of 6.96% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of PLAYWAY SA (PLW) and when is the ex-dividend date?
PLAYWAY SA pays a dividend of 17.39 PLN per share a year, a dividend yield of 7.0%. The last ex-dividend date was Jul 6, 2026. A dividend has been paid every year since at least 2018. The payout ratio is 148% of earnings. Free cash flow covers the dividend 1.09 times. Our assessment: Payout strained. The dividend exceeds reported earnings (though reported profit is often depressed by one-off charges), and free cash flow only just covers it (or coverage is unknown). Not an emergency, but little room for error.
What growth is priced into PLAYWAY SA (PLW)?
For today's price to be fair in a discounted-cash-flow model, PLAYWAY SA would have to grow free cash flow by +1.7 % per year for five years (discount rate 10.9 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +12.7 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of PLW use?
Our models discount PLAYWAY SA at 10.9 %: a base by market capitalisation (small), damped by beta 0.60, country premium for Poland. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For PLAYWAY SA that is +1.7 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.9 %) and the same formula as our fair value.
How much growth has PLAYWAY SA (PLW) delivered so far?
Over the past 5 years revenue at PLAYWAY SA grew +12.7 % a year. The price currently implies free-cash-flow growth of +1.7 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of PLAYWAY SA (PLW) growing?
The median revenue growth in the sector is +3.8 % a year. That is the yardstick for the growth priced into PLAYWAY SA (+1.7 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of PLAYWAY SA (PLW)?
The free-cash-flow yield on the price is 7.63 %: that much free cash flow PLAYWAY SA produces per unit of market value. When it exceeds the discount rate of our models (10.9 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of PLAYWAY SA (PLW)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For PLAYWAY SA it is 299.36 PLN per share (as of Nov 9, 2026), against a price of 250.00 PLN. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is PLAYWAY SA stock overvalued or undervalued in 2026?
As of Nov 9, 2026, PLW trades below its calculated fair value: price 250.00 PLN, fair value 299.36 PLN, a gap of about +20% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of PLW?
No. The price is what the market pays today (250.00 PLN); the fair value is what the company's own numbers justify (299.36 PLN). For PLAYWAY SA the two are 49.36 PLN per share apart. That gap is exactly why we show both numbers side by side.
How much is PLAYWAY SA worth?
The market values PLAYWAY SA at about 1.7B PLN (market capitalisation, as of Nov 9, 2026). Per share that is 250.00 PLN; our models calculate a fair value of 299.36 PLN per share.
What do the bullish and bearish scenarios say about PLW?
Our models span a range for PLAYWAY SA: cautious scenario 184.34 PLN, base 299.36 PLN, optimistic 427.16 PLN per share (as of Nov 9, 2026, price 250.00 PLN). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of PLW?
PLAYWAY SA trades at a price-to-earnings ratio of 21.3 (as of Nov 9, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 299.36 PLN is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2016 to 2025), reported earnings: 20.3. Other multiples: P/B 4.7, P/S 7.3, EV/EBITDA 13.1.
How solid is the balance sheet of PLAYWAY SA (PLW)?
Balance-sheet figures for PLAYWAY SA (as of Nov 9, 2026): return on equity 28.9%. They feed the Quality Score of 81/100, which measures business quality independently of the share price.
How far is PLW from its 52-week high?
PLAYWAY SA trades at 250.00 PLN, about 5% below its 52-week high of 263.12 PLN and 14% above the low of 219.42 PLN (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 299.36 PLN is for.
Which stocks are comparable to PLAYWAY SA?
From the same area (Communication Services) we also value NetEase, Inc, Take-Two Interactive Software, Inc, Roblox Corporation, Zhejiang Century Huatong Group, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is PLAYWAY SA stock attractive at the current price?
The data as of Nov 9, 2026: price 250.00 PLN, calculated fair value 299.36 PLN (+20%), Quality Score 81/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of PLW calculated?
We run PLAYWAY SA through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 299.36 PLN builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. PLAYWAY SA currently trades 16% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of PLAYWAY SA (PLW)?
The closing price on Nov 6, 2026 was 250.00 PLN. Our model-based fair value is 299.36 PLN, about +20% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with PLAYWAY SA right now?
A fairly wide model range (184.34 PLN to 427.16 PLN) leaves room in how you read the outcome. The price sits in the lower half of our model range, the side with the larger margin of safety. The data supports the verdict: every model runs on fully documented inputs.
Where does the earnings growth of PLAYWAY SA (PLW) come from?
Earnings per share at PLAYWAY SA grew +40.7 % a year from 2014 to 2025. Broken into its drivers: revenue per share +44.7 %, EBIT margin −0.3 %, tax rate +1.0 %, residual (interest, one-offs) −3.4 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of PLAYWAY SA
How large is the market capitalisation of PLAYWAY SA (PLW)?
The market capitalisation of PLAYWAY SA is 1.7B PLN (≈ $422M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of PLAYWAY SA (PLW)?
The price-to-sales ratio of PLAYWAY SA is 7.31 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of PLAYWAY SA (PLW)?
Earnings per share at PLAYWAY SA are 11.72 PLN (price ÷ EPS = P/E 21.3). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of PLAYWAY SA (PLW)?
The dividend yield of PLAYWAY SA is 7.0% (payout 148%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of PLAYWAY SA (PLW)?
The net margin of PLAYWAY SA is 25.3% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of PLAYWAY SA (PLW)?
The return on equity (ROE) of PLAYWAY SA is 28.9% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of PLAYWAY SA (PLW)?
On an EBIT basis the return on assets of PLAYWAY SA is 30.8% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of PLAYWAY SA (PLW)?
The operating margin of PLAYWAY SA is 53.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at PLAYWAY SA (PLW)?
Revenue at PLAYWAY SA is growing +20.8% versus a year earlier (3y avg +5.0%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at PLAYWAY SA (PLW)?
Earnings per share at PLAYWAY SA are growing +16.9% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does PLAYWAY SA (PLW) hold?
PLAYWAY SA holds more cash than debt, 109M PLN net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch PLAYWAY SA in the live analysis
One click puts PLAYWAY SA on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 9, 2026