Dadelo S.A. (DAD) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Dadelo S.A. stock PLN 21.19, price PLN 86.80, that is 75.6% below the price, quality 49 out of 100. Rating: strongly overvalued. Calculated from audited financials with 14 of our 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 3, 2026.
How to read this chart
60‑month range 8.32 PLN – 105.00 PLN · fair‑value band 15.75 PLN – 28.05 PLN · the 86.80 PLN price screens above the 21.19 PLN fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 3, 2026.
Follow Dadelo in your weekly email
Every Wednesday you see whether Dadelo 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.
Dadelo S.A. engages in the online sale of bicycles, accessories, and bicycle parts primarily in Poland. The company provides its products through Dadelo.pl and Centrumrowerowe.pl online stores. The company was founded in 2005 and is based in Bydgoszcz, Poland.
Show moreShow less
Dadelo S.A. operates as a subsidiary of Oponeo.pl S.A.
Stock analysis
Dadelo S.A. (DAD) currently trades at 86.80 PLN, while our model-based Fair Value estimate is 21.19 PLN, 76% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 61.33 PLN per share, and 0 of the 14 models we run sit above the 86.80 PLN price.
Bear case: the Asset-Based group reads lowest at 6.26 PLN, and 14 of the 14 models stay below the price. Data coverage for this calculation is medium.
Scenario range: 15.75 PLN (bear) to 28.05 PLN (bull), the price of 86.80 PLN sits above 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 49/100 (below-average quality), in the Consumer Cyclical sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Dadelo S.A. reported revenue of 444M PLN in FY2025 versus 82.8M PLN in FY2021, a compound +52.2%/yr. Reported net income was 15.4M PLN in FY2025, compounding +26.5%/yr from FY2021.
Key figures
Market cap 1.0B PLN (≈ $259M) Micro · P/E ratio 33.9 · P/S ratio 1.66 · EPS (TTM) 2.56 PLN · Net margin 4.9% · Return on equity 19.4% · Return on assets (EBIT) 4.6% (5-year average) · Operating margin 12.4%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 46 out of 100 (low confidence).
What moves the price
The share trades about 17% below its 52-week high and 61% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −5% fair-value upside, at −76%, DAD screens richer than that median.
Fair Value models
The price assumes far more growth than our models allow for, so the models scatter widely (6.26 PLN to 62.60 PLN). Read the Fair Value as a cautious anchor, not a price target; the Growth Forecast section shows what the price assumes.
Bear15.75 PLNFair Value 21.19 PLNBull28.05 PLN
Price 86.80 PLN · Downside -75.6%
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. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (2.20 PLN per share) are deliberately not added.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
+58.2%
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.
+55.9%
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.
+47.1%
Start year 2020 (pandemic)
Revenue growth 8 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.
+39.5%
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) (mathematically smoothed) ⓘ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. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip.
+24.1%
Earnings growth per share plus dividend.
Earnings per share, growth per year+24.1%
Dividend (yield on the price)0.0%
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.10% → 6%
2025 sits 293% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
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.Specialty Retail · 203 stocks
Beats the industry median on 5/11 measures
A mixed picture versus its industry peers.
Valuation
Quality Score49 · Below median
Fair Value upside−75.6% · Bottom 25%
Profitability
Return on equity (12 months)19.4% · Top 25%
Return on assets3.8% · Above median
Net margin (12 months)4.9% · Above median
Operating margin (12 months)12.4% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)65.7% · Top 25%
Valuation Multiplesvs Specialty Retail median · lower = cheaper
P/E (12 months)33.9× · Priciest 25%
P/B7.23× · Priciest 25%
P/S (12 months)1.66× · Priciest 25%
EV/EBITDA18.7× · Priciest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 50
FUTURE (revenue growth)100· sector 25
PAST (return on equity)78· sector 33
HEALTH (low debt)0· sector 93
DIVIDEND (yield)0· sector 54
VALUE 0: the price sits above our fair-value range.
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). "Dadelo S.A. Fair Value". https://www.fairvalue-calculator.com/stock/DAD
Frequently asked questions
Is Dadelo S.A. (DAD) overvalued or undervalued?
As of Nov 3, 2026, our model estimates a fair value of 21.19 PLN versus a price of 86.80 PLN, about 76% lower (overvalued).
What is the fair value of DAD?
Our model-based fair value for Dadelo S.A. is 21.19 PLN (as of Nov 3, 2026), built from audited fundamentals. The current price: 86.80 PLN.
What is the quality score of DAD?
Dadelo S.A. has a Quality Score of 49/100. 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 Dadelo S.A. (DAD)?
Our model-based price target is the fair value of 21.19 PLN (as of Nov 3, 2026) from 14 valuation models. Cautious scenario 15.75 PLN, optimistic scenario 28.05 PLN. It is a calculation from audited fundamentals, not an analyst target.
What is the Dadelo S.A. stock forecast for 2026?
Our models put fair value at 21.19 PLN, about 76% lower versus a price of 86.80 PLN (overvalued). Cautious scenario 15.75 PLN, optimistic scenario 28.05 PLN. The calculation is refreshed regularly with new filings.
What is the revenue of Dadelo S.A. (DAD)?
Dadelo S.A. reported trailing-twelve-month revenue of about 609M PLN (latest available figure, as of Nov 3, 2026).
What is the intrinsic value of Dadelo S.A. (DAD)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Dadelo S.A. it is 21.19 PLN per share (as of Nov 3, 2026), against a price of 86.80 PLN. It is the blended result of 14 valuation models in 5 families (Earnings-Based, Multiples, Asset-Based, Economic Profit, Growth Earnings).
Is Dadelo S.A. stock overvalued or undervalued in 2026?
As of Nov 3, 2026, DAD trades above its calculated fair value: price 86.80 PLN, fair value 21.19 PLN, a gap of about −76% (overvalued). 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 DAD?
No. The price is what the market pays today (86.80 PLN); the fair value is what the company's own numbers justify (21.19 PLN). For Dadelo S.A. the two are 65.61 PLN per share apart. That gap is exactly why we show both numbers side by side.
How much is Dadelo S.A. worth?
The market values Dadelo S.A. at about 1.0B PLN (market capitalisation, as of Nov 3, 2026). Per share that is 86.80 PLN; our models calculate a fair value of 21.19 PLN per share.
What do the bullish and bearish scenarios say about DAD?
Our models span a range for Dadelo S.A.: cautious scenario 15.75 PLN, base 21.19 PLN, optimistic 28.05 PLN per share (as of Nov 3, 2026, price 86.80 PLN). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of DAD?
Dadelo S.A. trades at a price-to-earnings ratio of 33.9 (as of Nov 3, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 21.19 PLN is built from several models across several years. Median P/E at fiscal year-end, 5 fiscal years (2021 to 2025), reported earnings: 30.3. Other multiples: P/B 7.2, P/S 1.7, EV/EBITDA 18.7.
How solid is the balance sheet of Dadelo S.A. (DAD)?
Balance-sheet figures for Dadelo S.A. (as of Nov 3, 2026): return on equity 19.4%. They feed the Quality Score of 49/100, which measures business quality independently of the share price.
How far is DAD from its 52-week high?
Dadelo S.A. trades at 86.80 PLN, about 17% below its 52-week high of 105.00 PLN and 61% above the low of 53.80 PLN (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 21.19 PLN is for.
Which stocks are comparable to Dadelo S.A.?
From the same area (Consumer Cyclical) we also value Alimentation Couche-Tard Inc, Williams-Sonoma, Inc, Ulta Beauty, Inc, Casey's General Stores, 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 Dadelo S.A. stock attractive at the current price?
The data as of Nov 3, 2026: price 86.80 PLN, calculated fair value 21.19 PLN (−76%), Quality Score 49/100, from 14 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 DAD calculated?
We run Dadelo S.A. through 14 models from 5 families: Earnings-Based, Multiples, Asset-Based, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 21.19 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. Dadelo S.A. itself currently trades above fair value. 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 Dadelo S.A. (DAD)?
The closing price on Nov 6, 2026 was 86.80 PLN. Our model-based fair value is 21.19 PLN, about 76% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Dadelo S.A. right now?
The price sits above even our optimistic bull case (28.05 PLN). The favourable scenario is already priced in. Weak quality (49/100) and above fair value at the same time, the margin of safety is missing on both counts.
Key figures of Dadelo S.A.
How large is the market capitalisation of Dadelo S.A. (DAD)?
The market capitalisation of Dadelo S.A. is 1.0B PLN (≈ $259M). 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 Dadelo S.A. (DAD)?
The price-to-sales ratio of Dadelo S.A. is 1.66 (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 Dadelo S.A. (DAD)?
Earnings per share at Dadelo S.A. are 2.56 PLN (price ÷ EPS = P/E 33.9). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Dadelo S.A. (DAD)?
The net margin of Dadelo S.A. is 4.9% (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 Dadelo S.A. (DAD)?
The return on equity (ROE) of Dadelo S.A. is 19.4% (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 Dadelo S.A. (DAD)?
On an EBIT basis the return on assets of Dadelo S.A. is 4.6% (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 Dadelo S.A. (DAD)?
The operating margin of Dadelo S.A. is 12.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Dadelo S.A. (DAD)?
Revenue at Dadelo S.A. is growing +65.7% versus a year earlier (3y avg +55.9%). 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 Dadelo S.A. (DAD)?
Earnings per share at Dadelo S.A. are growing +69.4% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Dadelo S.A. (DAD) generate?
The free cash flow of Dadelo S.A. is −138M PLN (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does Dadelo S.A. (DAD) carry?
The net debt of Dadelo S.A. is 197M PLN (fiscal year 2025). 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 Dadelo S.A. in the live analysis
One click puts Dadelo S.A. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 3, 2026