beeIN S.A (BEE) fair value: what the stock is really worth
As of Nov 4, 2026: fair value (intrinsic value) of beeIN S.A stock PLN 55.00, price PLN 18.50, upside +197.3%, quality 59 out of 100. Rating: strongly 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 4, 2026.
How to read this chart
55‑month range 6.00 PLN – 44.20 PLN · fair‑value band 41.04 PLN – 74.01 PLN · the 18.50 PLN price screens below the 55.00 PLN fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 4, 2026.
Follow beeIN in your weekly email
Every Wednesday you see whether beeIN 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.
beeIN S.A. imports and sells photovoltaic panels, heat pumps, inverters, air conditioners, and other renewable energy components. The company sells its products through trade to individual customers and wholesale, and specialized trading platforms, as well as through online.
Show moreShow less
It also develops solar farms. The company provides photovoltaic solutions for homes, companies, and farmers. The company was formerly known as Sunday Energy S.A. beeIN S.A. was incorporated in 2015 and is based in Siedlce, Poland.
Stock analysis
beeIN S.A (BEE) currently trades at 18.50 PLN, while our model-based Fair Value estimate is 55.00 PLN, implying the stock looks roughly 66% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 55.24 PLN per share, and 6 of the 7 models we run sit above the 18.50 PLN price.
Bear case: the DCF Models group reads lowest at 54.48 PLN, and 1 of the 7 models stay below the price. Data coverage for this calculation is low.
Scenario range: 41.04 PLN (bear) to 74.01 PLN (bull), the price of 18.50 PLN sits below 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 59/100 (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.
beeIN S.A reported revenue of 23.9M PLN in FY2025 versus 32.4M PLN in FY2022, a compound −9.6%/yr. Reported net income was −1.6M PLN in FY2025.
Key figures
Market cap 21.5M PLN (≈ $5.5M) Micro · EPS (TTM) −0.8300 PLN · Net margin −6.5% · Return on assets (EBIT) 4.1% · Free cash flow 5.3M PLN · Net debt 4.6M PLN.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 9 out of 100 (low confidence).
What moves the price
The share trades about 3% below its 52-week high and 208% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Technology peers we cover trades at −7% fair-value upside, at 197%, BEE screens cheaper than that median.
Fair Value models
Bear41.04 PLNFair Value 55.00 PLNBull74.01 PLN
Price 18.50 PLN · Upside +197.3%
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.23/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−45.7%
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.
−9.6%
’22
’23
’24
’25
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).
−18.5%
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 −20.9% 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.Electronics & Computer Distribution · 151 stocks
Beats the industry median on 4/9 measures
A mixed picture versus its industry peers.
Valuation
Quality Score59 · Above median
Fair Value upside+197.3% · Top 25%
Profitability
Return on assets−10.7% · Bottom 25%
Net margin (12 months)−6.5% · Bottom 25%
Operating margin (12 months)0.0% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)0.0% · Below median
Balance sheet
Debt / equity0.28× · Highest 25%
Valuation Multiplesvs Electronics & Computer Distribution 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). "beeIN S.A Fair Value". https://www.fairvalue-calculator.com/stock/BEE
Frequently asked questions
Is beeIN S.A (BEE) overvalued or undervalued?
As of Nov 4, 2026, our model estimates a fair value of 55.00 PLN versus a price of 18.50 PLN, about +197% upside (undervalued).
What is the fair value of BEE?
Our model-based fair value for beeIN S.A is 55.00 PLN (as of Nov 4, 2026), built from audited fundamentals. The current price: 18.50 PLN.
What is the quality score of BEE?
beeIN S.A has a Quality Score of 59/100. 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 beeIN S.A (BEE)?
Our model-based price target is the fair value of 55.00 PLN (as of Nov 4, 2026) from 7 valuation models. Cautious scenario 41.04 PLN, optimistic scenario 74.01 PLN. It is a calculation from audited fundamentals, not an analyst target.
What is the beeIN S.A stock forecast for 2026?
Our models put fair value at 55.00 PLN, about +197% upside versus a price of 18.50 PLN (undervalued). Cautious scenario 41.04 PLN, optimistic scenario 74.01 PLN. The calculation is refreshed regularly with new filings.
What growth is priced into beeIN S.A (BEE)?
For today's price to be fair in a discounted-cash-flow model, beeIN S.A would have to grow free cash flow by -18.5 % per year for five years (discount rate 10.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 3 years revenue grew -9.6 % per year. As of Nov 4, 2026.
What discount rate (WACC) does the fair value of BEE use?
Our models discount beeIN S.A at 10.6 %: a base by market capitalisation (nano), 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 beeIN S.A that is -18.5 % per year a year over ten years, using the same discount rate (10.6 %) and the same formula as our fair value.
How much growth has beeIN S.A (BEE) delivered so far?
Over the past 3 years revenue at beeIN S.A grew -9.6 % a year. The price currently implies -18.5 % 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 beeIN S.A (BEE) growing?
The median revenue growth in the sector is +15.6 % a year. That is the yardstick for the growth priced into beeIN S.A (-18.5 % 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 beeIN S.A (BEE)?
The free-cash-flow yield on the price is 24.51 %: that much free cash flow beeIN S.A produces per unit of market value. When it exceeds the discount rate of our models (10.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of beeIN S.A (BEE)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For beeIN S.A it is 55.00 PLN per share (as of Nov 4, 2026), against a price of 18.50 PLN. It is the blended result of 7 valuation models (cash flow, earnings, asset, dividend).
Is beeIN S.A stock overvalued or undervalued in 2026?
As of Nov 4, 2026, BEE trades below its calculated fair value: price 18.50 PLN, fair value 55.00 PLN, a gap of about +197% (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 BEE?
No. The price is what the market pays today (18.50 PLN); the fair value is what the company's own numbers justify (55.00 PLN). For beeIN S.A the two are 36.50 PLN per share apart. That gap is exactly why we show both numbers side by side.
How much is beeIN S.A worth?
The market values beeIN S.A at about 21.5M PLN (market capitalisation, as of Nov 4, 2026). Per share that is 18.50 PLN; our models calculate a fair value of 55.00 PLN per share.
What do the bullish and bearish scenarios say about BEE?
Our models span a range for beeIN S.A: cautious scenario 41.04 PLN, base 55.00 PLN, optimistic 74.01 PLN per share (as of Nov 4, 2026, price 18.50 PLN). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of beeIN S.A (BEE)?
Balance-sheet figures for beeIN S.A (as of Nov 4, 2026): debt of 0.28 per unit of equity. They feed the Quality Score of 59/100, which measures business quality independently of the share price.
How far is BEE from its 52-week high?
beeIN S.A trades at 18.50 PLN, about 3% below its 52-week high of 19.10 PLN and 208% above the low of 6.00 PLN (as of Nov 4, 2026). Distance from the high says nothing about value: that is what the fair value of 55.00 PLN is for.
Which stocks are comparable to beeIN S.A?
From the same area (Technology) we also value TD SYNNEX Corporation, Arrow Electronics, Inc, Rexel S.A, Unisplendour Corporation, 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 beeIN S.A stock attractive at the current price?
The data as of Nov 4, 2026: price 18.50 PLN, calculated fair value 55.00 PLN (+197%), Quality Score 59/100, from 7 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 BEE calculated?
We run beeIN S.A through 7 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 55.00 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. beeIN S.A currently trades 66% 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 beeIN S.A (BEE)?
The closing price on Nov 4, 2026 was 18.50 PLN. Our model-based fair value is 55.00 PLN, about +197% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with beeIN S.A right now?
The price is below even our cautious bear case (41.04 PLN). The market is more pessimistic than our downside scenario. 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 quality (59/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (41.04 PLN to 74.01 PLN) leaves room in how you read the outcome.
Key figures of beeIN S.A
How large is the market capitalisation of beeIN S.A (BEE)?
The market capitalisation of beeIN S.A is 21.5M 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 are the earnings per share of beeIN S.A (BEE)?
Earnings per share at beeIN S.A are −0.8300 PLN. Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of beeIN S.A (BEE)?
The net margin of beeIN S.A is −6.5% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the EBIT return on assets of beeIN S.A (BEE)?
On an EBIT basis the return on assets of beeIN S.A is 4.1% (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.
How much net debt does beeIN S.A (BEE) carry?
The net debt of beeIN S.A is 4.6M PLN (fiscal year 2024, ≈ 0.9 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch beeIN S.A in the live analysis
One click puts beeIN S.A on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
