EN DE

Dadelo S.A (DAD) Fair Value & Analysis

Consumer Cyclical · PL · Market cap 895M PLN

DS Dadelo S.A DAD · WAR
Price83.60 PLN
Fair Value22.44 PLN
Upside-73.2%
Quality49/100
Watch Dadelo S.A for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 4.0% net margin
negative free cash flow
Ranks above peers (7/11)
Narrow moat 42/100
Evidence: High Range 16.83 PLN – 28.05 PLN Share as image

Fair value as of: Jul 17, 2026

From 17 valuation models · updated 24 days ago

Fair value updated Jul 17, 2026, revised from 29.04 PLN to 22.44 PLN (−22.7%) since Jul 16, 2026. Share price +0.7% over the past month.

Below-average quality, and screening another 73% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (28.05 PLN). The favourable scenario is already priced in.
  • Solid but not exceptional quality (49/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

84.00 PLN 8.32 PLN Fair Value 22.44 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 8.32 PLN – 84.00 PLN · fair‑value band 16.83 PLN – 28.05 PLN · the 83.60 PLN price screens above the 22.44 PLN fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 17, 2026.

Full chart & analysis →

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

Analysis

Dadelo S.A (DAD) currently trades at 83.60 PLN, while our model-based Fair Value estimate is 22.44 PLN, implying the stock looks roughly 73.2% overvalued today. The Quality Score stands at 49/100 (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, Dadelo S.A generated revenue of 504M PLN at a net margin of 4.0%. Revenue grew 72.5% year over year. It earns a return on equity of 15.1%. Net debt stands at 197M PLN. Fundamentals as of Jul 17, 2026

Our scenario range runs from 16.83 PLN (bear case) to 28.05 PLN (bull case); at 83.60 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 132% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -24% fair-value upside, at -73%, DAD 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 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
Residual Income 10.13 PLN 11.20 PLN 16.61 PLN 76
Gordon GGM 1.15 PLN 2.07 PLN 2.86 PLN 70
Growth-Adj P/E 42.93 PLN 61.33 PLN 79.73 PLN 68
All 17 models by family
DCF Models
Owner Earnings 6.72 PLN 13.90 PLN 27.20 PLN 31
Earnings-Based
Graham-Dodd 8.98 PLN 62.60 PLN 87.85 PLN 54
Lynch FV 32.34 PLN 46.20 PLN 60.06 PLN 50
PEG = 1.0 32.34 PLN 46.20 PLN 60.06 PLN 46
EPV 14.43 PLN 16.39 PLN 18.03 PLN 59
Dividend Discount
Gordon GGM 1.15 PLN 2.07 PLN 2.86 PLN 70
DDM Multi-Stage 1.15 PLN 1.90 PLN 2.22 PLN 61
Multiples
P/E Multiple 21.78 PLN 29.04 PLN 36.30 PLN 63
P/S Multiple 16.83 PLN 22.44 PLN 28.05 PLN 58
P/B Multiple 16.83 PLN 22.44 PLN 28.05 PLN 55
EV/EBIT 28.58 PLN 38.09 PLN 47.60 PLN 53
EV/EBITDA 25.99 PLN 34.64 PLN 43.29 PLN 54
EV/Revenue 19.27 PLN 27.52 PLN 35.76 PLN 43
Asset-Based
NCAV (Graham) 6.00 PLN 8.04 PLN 12.01 PLN 50
Economic Profit
Residual Income 10.13 PLN 11.20 PLN 16.61 PLN 76
ROIC Compounder 16.80 PLN 22.59 PLN 27.06 PLN 67
Growth Earnings
Growth-Adj P/E 42.93 PLN 61.33 PLN 79.73 PLN 68

Widest divergence: Growth Earnings (61.33 PLN) versus Dividend Discount (1.90 PLN). Highest evidence: Residual Income (76).

Notify me when DAD reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 504M PLN
Revenue growth (YoY) +72.5%
Net margin 4.0%
Return on equity 15.1%
Free cash flow −138M PLN FY2025
P/E ratio 44.1
More key figures
Operating margin 9.5%
EPS (TTM) 1.74 PLN
EPS growth (YoY) +146%
Net debt 197M PLN FY2025

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

Quality Score breakdown

Overall quality 49/100

Of which business quality 48 · Market factors (momentum, volatility) 79

Profitability 50
Margins and returns on capital today
Quality Growth 49
Are margins and returns improving?
Cashflow 0
Earnings quality: real cash, not paper profit
Fin. Strength 69
Balance sheet, leverage, solvency risk
Investment 47
Disciplined investing over empire-building
Low Volatility 67
Calm price path (market factor)
Momentum 76
Price trend over the last 3–12 months (market factor)
52W Momentum 100
Distance to the 52-week high (market factor)
Net Issuance 82
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

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. Dadelo S.A. operates as a subsidiary of Oponeo.pl S.A.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

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.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
444M PLN
Latest YoY
+58.2%
Avg. 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.
+55.9%
Avg. 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.
+47.1%
Avg. growth/yr (8Y) 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.
+39.5%
Revenue +52.2%/yr
FY21 82.8M PLN
FY22 117M PLN
FY23 189M PLN
FY24 281M PLN
FY25 444M PLN
Net income +26.5%/yr
FY21 6.0M PLN
FY22 3.9M PLN
FY23 82.0K PLN
FY24 11.5M PLN
FY25 15.4M PLN

DAD screens 73% overvalued. Compare with Casey's General Stores, Inc →

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). "Dadelo S.A Fair Value". https://www.fairvalue-calculator.com/stock/DAD

Peer Group

Specialty Retail · 221 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 49 · Below median
Fair Value upside −73% · Bottom 25%
Return on equity (TTM) 15% · Above median
Return on assets 6% · Above median
Net margin (TTM) 4% · Above median
Operating margin (TTM) 9% · Top 25%
Revenue growth 73% · Top 25%

Valuation Multiples vs Specialty Retail median · lower = cheaper

P/E (TTM) 44.1× · Pricier than 75% of peers
P/B 1.72× · Pricier than median
P/S (TTM) 0.48× · Cheaper than median
EV/EBITDA 6.2× · Cheaper than median

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 29
FUTURE 100 · sector 23
PAST 60 · sector 27
HEALTH 0 · sector 94
DIVIDEND 0 · sector 51

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

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 Specialty Retail stocks, each showing price versus our Fair Value estimate (as of Jul 17, 2026).

Stock Price Fair Value vs Fair Value
Casey's General Stores, Inc CASY $827.04 $405.44 -51%
Williams-Sonoma, Inc WSM $222.84 $164.16 -26%
Ulta Beauty, Inc ULTA $479.57 $488.39 +2%
DICK'S Sporting Goods, Inc DKS $208.89 $181.10 -13%
Best Buy Co BBY $83.98 $109.12 +30%
China Tourism Group 601888 ¥52.90 ¥40.40 -24%
Tractor Supply Company TSCO $31.01 $35.52 +15%
Murphy USA Inc MUSA $618.57 $423.35 -32%
Five Below, Inc FIVE $197.71 $117.29 -41%
Taiwan Mobile Co 3045 110.50 TWD 80.98 TWD -27%

Compare Dadelo 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 Dadelo S.A (DAD) overvalued or undervalued?
As of Jul 17, 2026, our model estimates a fair value of 22.44 PLN versus a price of 83.60 PLN, about −73% (overvalued).
What is the fair value of DAD?
Our model-based fair value for Dadelo S.A is 22.44 PLN (as of Jul 17, 2026), built from audited fundamentals. The current price is 83.60 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 revenue of Dadelo S.A (DAD)?
Dadelo S.A reported trailing-twelve-month revenue of about 504M PLN (latest available figure, as of Jul 17, 2026).
What is the net profit margin of DAD?
The net profit margin of Dadelo S.A is about 4.0%, meaning it keeps roughly 4.0% 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 Dadelo 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.