EN DE

There (AAD) Fair Value & Analysis

Industrials · DE · Market cap €993M · ISIN DE0005093108

What is There really worth?

T There AAD · HA
Price€19.62
Fair Value€2.94
Upside−85.0%
Quality57/100

A solid business, but trading 568% above our fair value of €2.94.

As of Aug 28, 2026, the fair value of There is €2.94 per share against a price of €19.62, so the fair value sits 85% below the price. A model estimate blended from multiple valuation models, recalculated regularly.

Watch There 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

!Weak Growth (revenue 5y +5.4 %/yr)
!Thin margins · 0.0% net margin
!Moderate moat 49/100
!Evidence only low, so the estimate is less certain
Evidence: Low Range €2.19 – €3.70

Fair value as of: Aug 28, 2026

From 16 valuation models · updated 9 days ago

Fair value updated Aug 28, 2026, revised from €2.85 to €2.94 (+3.2%) since Aug 13, 2026.

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 (€3.70). The favourable scenario is already priced in.
  • The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
  • Solid but not exceptional quality (57/100) and above fair value, neither a clear bargain nor a standout compounder.

Price vs Fair Value (5 years)

€172.59 €19.60 Fair Value €2.94 May 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 28, 2026.

How to read this chart

60‑month range €19.60 – €172.59 · fair‑value band €2.19 – €3.70 · the €19.62 price screens above the €2.94 fair value. Dashed = 300-day average. As of Aug 28, 2026.

Full chart & analysis →

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

Analysis

There (AAD) currently trades at €19.62, while our model-based Fair Value estimate is €2.94, implying the stock looks roughly 567.6% overvalued today. The Quality Score stands at 57/100 (solid quality), in the Industrials sector. Bull case: the Dividend Discount group reads highest at a median of €4.93 per share, and 0 of the 16 models we run sit above the €19.62 price. Bear case: the Earnings-Based group reads lowest at €1.52, and 16 of the 16 models stay below the price. Evidence for this calculation is low.

Net debt stands at €4.2M. Fundamentals as of Aug 28, 2026

Our scenario range runs from €2.19 (bear case) to €3.70 (bull case); at €19.62, 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 76% below its 52-week high, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at 22% fair-value upside, at −85%, AAD screens richer than that median.

Fair Value models

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 best evidence €3.16 €4.36 €5.90 79
Growth DCF €3.20 €4.27 €5.57 77
Owner Earnings €3.48 €4.80 €6.50 75
All 16 models by family
DCF Models
FCF DCF best evidence €3.16 €4.36 €5.90 79
Owner Earnings €3.48 €4.80 €6.50 75
5Y Revenue Exit €2.35 €3.31 €4.47 71
5Y EBITDA Exit €5.64 €9.28 €13.44 72
10Y Revenue Exit €2.62 €3.50 €4.58 66
10Y EBITDA Exit €4.55 €7.23 €10.67 66
Earnings-Based
EPV €1.35 €1.52 €1.66 71
Dividend Discount
Gordon GGM €3.36 €6.06 €8.34 66
DDM Multi-Stage €3.36 €4.93 €6.37 65
Multiples
EV/EBIT €2.64 €3.50 €4.35 66
EV/EBITDA €8.37 €11.13 €13.90 67
EV/Revenue €1.91 €2.69 €3.48 54
Asset-Based
NCAV (Graham) €1.28 €1.72 €2.57 54
Growth DCF
Growth DCF €3.20 €4.27 €5.57 77
Rev-Margin DCF €2.35 €3.36 €4.48 71
Economic Profit
ROIC Compounder €1.35 €1.52 €1.66 70

Widest divergence: Dividend Discount (€4.93) versus Earnings-Based (€1.52). Highest evidence: FCF DCF (79).

Notify me when AAD reaches fair value

Put AAD 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

Dividend yield 2.2%
Net margin −0.7% FY2025
Return on assets (EBIT) 14.9% avg 5y
Free cash flow €17.2M FY2025
Net debt €4.2M FY2022 · ≈ 0.2 yrs of FCF

Figures from reported company fundamentals · as of Aug 28, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 57/100

Of which business quality 53 · Market factors (momentum, volatility) 16

Profitability 41
Margins and returns on capital today
Quality Growth 24
Are margins and returns improving?
Cashflow 37
Earnings quality: real cash, not paper profit
Fin. Strength 54
Balance sheet, leverage, solvency risk
Investment 94
Disciplined investing over empire-building
Low Volatility 37
Calm price path (market factor)
Momentum 12
Price trend over the last 3–12 months (market factor)
52W Momentum 0
Distance to the 52-week high (market factor)
Net Issuance 90
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

There is no Profile data available for AAD.HA.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

There reported revenue of €364M in FY2025 versus €372M in FY2021, a compound −0.6%/yr. Reported net income was −€2.4M in FY2025.

Growth Quality 36/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
€364M
Latest YoY
−16.8%
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.
−3.7%
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.
+5.4%
Avg. revenue growth/yr (7Y) 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.
+8.5%
EBIT 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.
11.1% (2020) → 2.8% (2025)
Value creation/yr 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
Revenue −0.6%/yr
FY21 €372M
FY22 €407M
FY23 €442M
FY24 €437M
FY25 €364M
Net income
FY21 €34.0M
FY22 €38.4M
FY23 €40.4M
FY24 €32.6M
FY25 −€2.4M

AAD screens 568% overvalued. Compare with Adecco Group →

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). "There Fair Value". https://www.fairvalue-calculator.com/stock/AAD.HA

Peer Group

Staffing & Employment Services · 80 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 57 · Below median
Fair Value upside −15% · Below median
Return on assets 0% · Bottom 25%
Net margin (TTM) 0% · Below median
Operating margin (TTM) 0% · Bottom 25%
Revenue growth 0% · Below median
Dividend yield (TTM) 2.2% · Below median

Valuation Multiples vs Staffing & Employment Services median · lower = cheaper

P/B 8.87× · Pricier than 75% of peers
P/FCF 67.1× · Pricier than 75% of peers
EV/EBITDA 12.5× · Pricier than 75% of peers

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 Staffing & Employment Services stocks, each showing price versus our Fair Value estimate (as of Aug 28, 2026).

Stock Price Fair Value vs Fair Value
Adecco Group ADEN CHF 24.06 CHF 24.15 +0%
Korn Ferry, KFY $83.30 $114.56 +38%
Robert Half Inc RHI $43.55 $20.51 −53%
TriNet Group TNET $69.61 $97.07 +39%
ManpowerGroup Inc MAN $61.19 $23.19 −62%
Insperity, Inc NSP $51.40 $17.34 −66%
FESCO Group 600861 ¥13.02 ¥45.46 +249%
Grupa Pracuj S.A GPP 53.50 PLN 65.45 PLN +22%
Barrett Business Services, Inc BBSI $32.95 $38.11 +16%
Maharah for Human Resources Company 1831 4.68 SAR 6.87 SAR +47%

Compare There 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 There (AAD) overvalued or undervalued?
As of Aug 28, 2026, our model estimates a fair value of €2.94 versus a price of €19.62, about −85% upside (overvalued).
What is the fair value of AAD?
Our model-based fair value for There is €2.94 (as of Aug 28, 2026), built from audited fundamentals. The current price: €19.62.
What is the quality score of AAD?
There has a Quality Score of 57/100. 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 There (AAD)?
Our model-based price target is the fair value of €2.94 (as of Aug 28, 2026) from 16 valuation models. Cautious scenario €2.19, optimistic scenario €3.70. It is a calculation from audited fundamentals, not an analyst target.
What is the There stock forecast for 2026?
Our models put fair value at €2.94, about −85% upside versus a price of €19.62 (overvalued). Cautious scenario €2.19, optimistic scenario €3.70. The calculation is refreshed regularly with new filings.
What is the net profit margin of AAD?
The net profit margin of There is about 0.0%, meaning it keeps roughly 0.0% of revenue as net income. Based on the latest reported figures.
Does There pay a dividend?
There currently shows a dividend yield of about 2.21% relative to its recent price (as of Aug 28, 2026).
Free · no account needed

Watch There in the live analysis

One click puts There 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.