Sedivio S.A (SED) fair value: what the stock is really worth
As of Nov 4, 2026: fair value (intrinsic value) of Sedivio S.A stock PLN 8.37, price PLN 6.85, upside +22.2%, quality 55 out of 100. Rating: undervalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Keep an eye on it?Free in your watchlist: 5 stocks without an account, 10 with oneYes, for free
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 5, 2026.
How to read this chart
60‑month range 2.85 PLN – 17.40 PLN · fair‑value band 6.42 PLN – 10.39 PLN · the 6.85 PLN price screens below the 8.37 PLN fair value. As of Nov 5, 2026.
Follow Sedivio in your weekly email
Every Wednesday you see whether Sedivio 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.
Sedivio S.A., a software company, provides commission-based programmer services in Poland. Its activities include development of c # Web applications, mobile applications, and multifunctional systems; provision of integration and consulting services; and the audit and optimization of IT systems.
Show moreShow less
The company was formerly known as EC2 S.A. Sedivio S.A. was founded in 2006 and is headquartered in Warsaw, Poland.
Stock analysis
Sedivio S.A (SED) currently trades at 6.85 PLN, while our model-based Fair Value estimate is 8.37 PLN, implying the stock looks roughly 18% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 9.12 PLN per share, and 6 of the 10 models we run sit above the 6.85 PLN price.
Bear case: the Asset-Based group reads lowest at 0.9400 PLN, and 4 of the 10 models stay below the price. Data coverage for this calculation is low.
Scenario range: 6.42 PLN (bear) to 10.39 PLN (bull), the price of 6.85 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 55/100 (solid quality), in the Technology sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
Sedivio S.A reported revenue of 11.3M PLN in FY2025 versus 11.5M PLN in FY2022, a compound −0.8%/yr. Reported net income was −1.4M PLN in FY2025.
Key figures
Market cap 21.4M PLN (≈ $5.5M) Micro · P/S ratio 1.41 · EPS (TTM) −0.4200 PLN · Net margin −11.5% · Return on equity −20.2% · Return on assets (EBIT) 9.4% · Operating margin −13.7% · Revenue (TTM) 14.5M PLN.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 15 out of 100 (low confidence).
What moves the price
The share trades about 39% below its 52-week high and 5% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at −19% fair-value upside, at 22%, SED screens cheaper than that median.
Fair Value models
Bear6.42 PLNFair Value 8.37 PLNBull10.39 PLN
Price 6.85 PLN · Upside +22.2%
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.26/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−5.9%
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.
−0.8%
’22
’23
’24
’25
Profit margin (trend) ⓘ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.
13.5% (2022) → −11.8% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
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).
−4.7%
The company could shrink this much every year for the next five years and today's price would still be justified.
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 −7.6% 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.Software - Application · 632 stocks
Beats the industry median on 4/9 measures
A mixed picture versus its industry peers.
Valuation
Quality Score55 · Below median
Fair Value upside+22.2% · Above median
Profitability
Return on assets−14.9% · Bottom 25%
Net margin (12 months)−11.5% · Bottom 25%
Operating margin (12 months)−13.7% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)69.7% · Top 25%
Valuation Multiplesvs Software - Application median · lower = cheaper
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). "Sedivio S.A Fair Value". https://www.fairvalue-calculator.com/stock/SED
Frequently asked questions
Is Sedivio S.A (SED) overvalued or undervalued?
As of Nov 5, 2026, our model estimates a fair value of 8.37 PLN versus a price of 6.85 PLN, about +22% upside (undervalued).
What is the fair value of SED?
Our model-based fair value for Sedivio S.A is 8.37 PLN (as of Nov 5, 2026), built from audited fundamentals. The current price: 6.85 PLN.
What is the quality score of SED?
Sedivio S.A has a Quality Score of 55/100. 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 Sedivio S.A (SED)?
Our model-based price target is the fair value of 8.37 PLN (as of Nov 5, 2026) from 10 valuation models. Cautious scenario 6.42 PLN, optimistic scenario 10.39 PLN. It is a calculation from audited fundamentals, not an analyst target.
What is the Sedivio S.A stock forecast for 2026?
Our models put fair value at 8.37 PLN, about +22% upside versus a price of 6.85 PLN (undervalued). Cautious scenario 6.42 PLN, optimistic scenario 10.39 PLN. The calculation is refreshed regularly with new filings.
What is the revenue of Sedivio S.A (SED)?
Sedivio S.A reported trailing-twelve-month revenue of about 14.5M PLN (latest available figure, as of Nov 5, 2026).
What growth is priced into Sedivio S.A (SED)?
For today's price to be fair in a discounted-cash-flow model, Sedivio S.A would have to grow free cash flow by -4.7 % per year for five years (discount rate 9.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 3 years revenue grew -0.8 % per year. As of Nov 5, 2026.
What discount rate (WACC) does the fair value of SED use?
Our models discount Sedivio S.A at 9.3 %: a base by market capitalisation (nano), damped by beta 0.26, 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 Sedivio S.A that is -4.7 % per year a year over ten years, using the same discount rate (9.3 %) and the same formula as our fair value.
How much growth has Sedivio S.A (SED) delivered so far?
Over the past 3 years revenue at Sedivio S.A grew -0.8 % a year. The price currently implies -4.7 % per year free-cash-flow growth a 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 Sedivio S.A (SED) growing?
The median revenue growth in the sector is +11.3 % a year. That is the yardstick for the growth priced into Sedivio S.A (-4.7 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Sedivio S.A (SED)?
The free-cash-flow yield on the price is 9.35 %: that much free cash flow Sedivio S.A produces per unit of market value. When it exceeds the discount rate of our models (9.3 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Sedivio S.A (SED)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Sedivio S.A it is 8.37 PLN per share (as of Nov 5, 2026), against a price of 6.85 PLN. It is the blended result of 10 valuation models (cash flow, earnings, asset, dividend).
Is Sedivio S.A stock overvalued or undervalued in 2026?
As of Nov 5, 2026, SED trades below its calculated fair value: price 6.85 PLN, fair value 8.37 PLN, a gap of about +22% (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 SED?
No. The price is what the market pays today (6.85 PLN); the fair value is what the company's own numbers justify (8.37 PLN). For Sedivio S.A the two are 1.52 PLN per share apart. That gap is exactly why we show both numbers side by side.
How much is Sedivio S.A worth?
The market values Sedivio S.A at about 21.4M PLN (market capitalisation, as of Nov 5, 2026). Per share that is 6.85 PLN; our models calculate a fair value of 8.37 PLN per share.
What do the bullish and bearish scenarios say about SED?
Our models span a range for Sedivio S.A: cautious scenario 6.42 PLN, base 8.37 PLN, optimistic 10.39 PLN per share (as of Nov 5, 2026, price 6.85 PLN). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Sedivio S.A (SED)?
Balance-sheet figures for Sedivio S.A (as of Nov 5, 2026): return on equity −20.2%. They feed the Quality Score of 55/100, which measures business quality independently of the share price.
How far is SED from its 52-week high?
Sedivio S.A trades at 6.85 PLN, about 39% below its 52-week high of 11.30 PLN and 5% above the low of 6.55 PLN (as of Nov 4, 2026). Distance from the high says nothing about value: that is what the fair value of 8.37 PLN is for.
Which stocks are comparable to Sedivio S.A?
From the same area (Technology) we also value SAP SE, Shopify Inc, Salesforce, Inc, ServiceNow, Inc, 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 Sedivio S.A stock attractive at the current price?
The data as of Nov 5, 2026: price 6.85 PLN, calculated fair value 8.37 PLN (+22%), Quality Score 55/100, from 10 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 SED calculated?
We run Sedivio S.A through 10 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 8.37 PLN, 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 15.0% above its aggregate fair value. Sedivio S.A currently trades 18% 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 Sedivio S.A (SED)?
The closing price on Nov 4, 2026 was 6.85 PLN. Our model-based fair value is 8.37 PLN, about +22% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Sedivio S.A right now?
Solid quality (55/100) at a price below fair value, the discount is the argument here, not the business quality. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Key figures of Sedivio S.A
How large is the market capitalisation of Sedivio S.A (SED)?
The market capitalisation of Sedivio S.A is 21.4M PLN (≈ $5.5M). 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 Sedivio S.A (SED)?
The price-to-sales ratio of Sedivio S.A is 1.41 (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 Sedivio S.A (SED)?
Earnings per share at Sedivio S.A are −0.4200 PLN. Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Sedivio S.A (SED)?
The net margin of Sedivio S.A is −11.5% (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 Sedivio S.A (SED)?
The return on equity (ROE) of Sedivio S.A is −20.2% (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 Sedivio S.A (SED)?
On an EBIT basis the return on assets of Sedivio S.A is 9.4% (avg 4y). 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 Sedivio S.A (SED)?
The operating margin of Sedivio S.A is −13.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Sedivio S.A (SED)?
Revenue at Sedivio S.A is growing +69.7% versus a year earlier (3y avg −0.8%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
Free · no account needed
Watch Sedivio S.A in the live analysis
One click puts Sedivio S.A on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
