EN DE

Benefit Systems S.A (BFT) Fair Value & Analysis

Consumer Cyclical · PL · Market cap 17.3B PLN

BS Benefit Systems S.A BFT · WAR
Price5,540 PLN
Fair Value3,714 PLN
Upside-33.0%
Quality44/100
Watch Benefit Systems S.A for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 15.0% net margin
Moderate debt · generates free cash flow
Mixed vs. peers (7/13)
Wide moat 69/100
Evidence: High Range 2,670 PLN – 4,703 PLN Share as image

Fair value as of: Jul 17, 2026

From 26 valuation models · updated 23 days ago

Share price +10.9% over the past month.

Below-average quality, and screening another 33% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (4,703 PLN). The favourable scenario is already priced in.
  • Weak quality (44/100) and above fair value at the same time, the margin of safety is missing on both counts.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

5,540 PLN 440.43 PLN Fair Value 3,714 PLN Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 17, 2026.

How to read this chart

60‑month range 440.43 PLN – 5,540 PLN · fair‑value band 2,670 PLN – 4,703 PLN · the 5,540 PLN price screens above the 3,714 PLN fair value. Dashed = 300-day average. As of Jul 17, 2026.

Full chart & analysis →

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

Analysis

Benefit Systems S.A (BFT) currently trades at 5,540 PLN, while our model-based Fair Value estimate is 3,714 PLN, implying the stock looks roughly 33.0% overvalued today. The Quality Score stands at 44/100 (below-average quality), in the Consumer Cyclical sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Benefit Systems S.A generated revenue of 5.0B PLN at a net margin of 15.0%. Revenue grew 45.4% year over year. It earns a return on equity of 38.1%. Net debt stands at 795M PLN. Fundamentals as of Jul 17, 2026

Our scenario range runs from 2,670 PLN (bear case) to 4,703 PLN (bull case); at 5,540 PLN, 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 near its 52-week high and 90% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 4% fair-value upside, at -33%, BFT screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted 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.

Model BearBaseBull Evidence
Highest evidence
Growth DCF 2,090 PLN 4,069 PLN 8,071 PLN 80
Residual Income 1,074 PLN 1,306 PLN 4,117 PLN 76
Rev-Margin DCF 1,425 PLN 2,847 PLN 5,568 PLN 74
All 26 models by family
DCF Models
FCF DCF 2,235 PLN 3,639 PLN 8,108 PLN 38
Owner Earnings 1,919 PLN 4,637 PLN 10,342 PLN 31
5Y Revenue Exit 1,389 PLN 2,460 PLN 4,694 PLN 39
5Y EBITDA Exit 3,063 PLN 5,846 PLN 11,313 PLN 41
5Y P/E Exit 2,613 PLN 6,242 PLN 11,212 PLN 38
10Y Revenue Exit 1,612 PLN 3,561 PLN 4,729 PLN 36
10Y EBITDA Exit 2,885 PLN 7,167 PLN 14,785 PLN 37
10Y P/E Exit 2,557 PLN 6,196 PLN 12,236 PLN 35
Earnings-Based
Graham-Dodd 1,176 PLN 8,201 PLN 11,509 PLN 54
Lynch FV 3,260 PLN 4,657 PLN 6,054 PLN 50
PEG = 1.0 3,260 PLN 4,657 PLN 6,054 PLN 46
EPV 1,438 PLN 1,713 PLN 1,953 PLN 59
Dividend Discount
Gordon GGM 1,111 PLN 2,310 PLN 3,664 PLN 70
DDM Multi-Stage 1,111 PLN 1,948 PLN 2,424 PLN 61
Multiples
P/E Multiple 2,853 PLN 3,804 PLN 4,756 PLN 63
P/S Multiple 1,233 PLN 1,644 PLN 2,055 PLN 58
P/B Multiple 2,144 PLN 2,858 PLN 3,573 PLN 55
EV/EBIT 2,754 PLN 3,743 PLN 4,732 PLN 53
EV/EBITDA 3,238 PLN 4,388 PLN 5,538 PLN 54
EV/Revenue 938.82 PLN 1,432 PLN 1,925 PLN 43
Asset-Based
NCAV (Graham) 357.29 PLN 478.77 PLN 714.59 PLN 50
Growth DCF
Growth DCF 2,090 PLN 4,069 PLN 8,071 PLN 80
Rev-Margin DCF 1,425 PLN 2,847 PLN 5,568 PLN 74
Economic Profit
Residual Income 1,074 PLN 1,306 PLN 4,117 PLN 76
ROIC Compounder 1,985 PLN 3,183 PLN 3,935 PLN 72
Growth Earnings
Growth-Adj P/E 4,182 PLN 5,974 PLN 7,766 PLN 68

Widest divergence: Growth Earnings (5,974 PLN) versus Asset-Based (478.77 PLN). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 5.0B PLN
Revenue growth (YoY) +45.4%
Net margin 15.0%
Return on equity 38.1%
Free cash flow 480M PLN FY2025
P/E ratio 19.7
More key figures
Operating margin 16.8%
EPS (TTM) 229.11 PLN
EPS growth (YoY) +268%
Net debt 795M PLN FY2025

Figures from reported company fundamentals · as of Jul 17, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 44/100

Of which business quality 47 · Market factors (momentum, volatility) 89

Profitability 56
Margins and returns on capital today
Quality Growth 37
Are margins and returns improving?
Cashflow 63
Earnings quality: real cash, not paper profit
Fin. Strength 66
Balance sheet, leverage, solvency risk
Investment 10
Disciplined investing over empire-building
Low Volatility 77
Calm price path (market factor)
Momentum 91
Price trend over the last 3–12 months (market factor)
52W Momentum 100
Distance to the 52-week high (market factor)
Net Issuance 22
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.

About the company

Benefit Systems S.A. provides non-pay employee benefits solutions in Poland, Czech Republic, Slovakia, Bulgaria, Croatia, and Turkey.

Full company description

Benefit Systems S.A. provides non-pay employee benefits solutions in Poland, Czech Republic, Slovakia, Bulgaria, Croatia, and Turkey. The company offers Multisport card, which provides access to sports facilities; MultiBilet and MultiTeatr for providing solutions for culture and entertainment; MyBenefit platform for distributing sport cards, as well as provides wellbeing services. It also develops MultiLife, an online accessible product engages in promoting employee well-being in the areas of mental health, personal development, healthy eating, and physical activity. Benefit Systems S.A. was founded in 2000 and is based in Warsaw, Poland.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Benefit Systems S.A reported revenue of 4.5B PLN in FY2025 versus 955M PLN in FY2021, a compound +47.5%/yr. Reported net income was 571M PLN in FY2025.

Growth Quality 100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
4.5B PLN
Latest YoY
+33.1%
Avg. growth/yr (3Y)
+33.3%
Avg. growth/yr (5Y)
+34.3%
Avg. growth/yr (16Y)
+27.4%
Revenue +47.5%/yr
FY21 955M PLN
FY22 1.9B PLN
FY23 2.8B PLN
FY24 3.4B PLN
FY25 4.5B PLN
Net income
FY21 −23.9M PLN
FY22 138M PLN
FY23 440M PLN
FY24 450M PLN
FY25 571M PLN

BFT screens 33% overvalued. Compare with ANTA Sports Products Limited →

Share or link this analysis
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). "Benefit Systems S.A Fair Value". https://www.fairvalue-calculator.com/stock/BFT

Peer Group

Leisure · 192 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 44 · Below median
Fair Value upside −33% · Below median
Return on equity (TTM) 38% · Top 25%
Return on assets 9% · Top 25%
Net margin (TTM) 15% · Top 25%
Operating margin (TTM) 17% · Top 25%
Revenue growth 45% · Top 25%
Debt / equity 0.55× · Higher than 75% of peers

Valuation Multiples vs Leisure median · lower = cheaper

P/E (TTM) 22.9× · Pricier than median
P/B 1.97× · Pricier than median
P/S (TTM) 0.94× · Cheaper than median
P/FCF 9.7× · Pricier than median
EV/EBITDA 4.9× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 14
FUTURE 100 · sector 18
PAST 100 · sector 19
HEALTH 73 · sector 94
DIVIDEND 0 · sector 51

VALUE 0: the price sits above our fair-value range.

Insider activity: 40/100

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

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Leisure stocks, each showing price versus our Fair Value estimate (as of Jul 17, 2026).

Stock Price Fair Value vs Fair Value
ANTA Sports Products Limited 2020 HK$74.15 HK$119.29 +61%
Pop Mart International Group 9992 HK$160.20 HK$227.30 +42%
Amer Sports, Inc AS $36.44 $16.16 -56%
Hasbro, Inc HAS $81.55 $83.38 +2%
Life Time Group LTH $42.15 $16.15 -62%
Acushnet Holdings GOLF $114.78 $37.79 -67%
Li Ning Company 2331 HK$14.80 HK$29.26 +98%
Ninebot Limited 689009 ¥37.82 ¥39.17 +4%
Asmodee Group ASMDEEB kr 145.70 kr 41.90 -71%
Smartfit Escola de Ginástica e Dança S.A SMFT3 R$20.97 R$22.90 +9%

Compare Benefit Systems S.A with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Benefit Systems S.A (BFT) overvalued or undervalued?
As of Jul 17, 2026, our model estimates a fair value of 3,714 PLN versus a price of 5,540 PLN, about −33% (overvalued).
What is the fair value of BFT?
Our model-based fair value for Benefit Systems S.A is 3,714 PLN (as of Jul 17, 2026), built from audited fundamentals. The current price is 5,540 PLN.
What is the quality score of BFT?
Benefit Systems S.A has a Quality Score of 44/100. 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 revenue of Benefit Systems S.A (BFT)?
Benefit Systems S.A reported trailing-twelve-month revenue of about 5.0B PLN (latest available figure, as of Jul 17, 2026).
What is the net profit margin of BFT?
The net profit margin of Benefit Systems S.A is about 15.0%, meaning it keeps roughly 15.0% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Benefit Systems S.A and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.