EN DE

Equnico SE (EQU) Fair Value & Analysis

Industrials · PL · Market cap 394M PLN

ES Equnico SE EQU · WAR
Price1.57 PLN
Fair Value0.1500 PLN
Upside-90.4%
Quality61/100
Watch Equnico SE for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Highly profitable · 22.2% net margin
Low debt · generates free cash flow
Mixed vs. peers (8/14)
Moderate moat 51/100
Evidence: Medium Range 0.1200 PLN – 0.2400 PLN Share as image

Fair value as of: Jul 16, 2026

From 22 valuation models · updated 25 days ago

Fair value updated Jul 16, 2026, revised from 0.6400 PLN to 0.1500 PLN (−76.6%) since Jun 24, 2026. Share price +24.7% over the past month.

A solid business, but screening 90% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (0.2400 PLN). The favourable scenario is already priced in.
  • Solid but not exceptional quality (61/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (0.1200 PLN to 0.2400 PLN) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

1.57 PLN 0.3960 PLN Fair Value 0.1500 PLN Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 16, 2026.

How to read this chart

60‑month range 0.3960 PLN – 1.57 PLN · fair‑value band 0.1200 PLN – 0.2400 PLN · the 1.57 PLN price screens above the 0.1500 PLN fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

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

Analysis

Equnico SE (EQU) currently trades at 1.57 PLN, while our model-based Fair Value estimate is 0.1500 PLN, implying the stock looks roughly 90.4% overvalued today. The Quality Score stands at 61/100 (solid quality), in the Industrials 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: medium).

Over the trailing twelve months, Equnico SE generated revenue of 79.7M PLN at a net margin of 10.0%. Revenue declined 31.5% year over year. It earns a return on equity of 2.5%. The balance sheet holds a net cash position of 6.8M PLN. Fundamentals as of Jul 16, 2026

Our scenario range runs from 0.1200 PLN (bear case) to 0.2400 PLN (bull case); at 1.57 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 123% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at -45% fair-value upside, at -90%, EQU 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
Growth DCF 0.7300 PLN 0.9200 PLN 1.15 PLN 80
Residual Income 0.5000 PLN 0.5900 PLN 1.16 PLN 76
Rev-Margin DCF 0.5600 PLN 0.7500 PLN 0.9600 PLN 74
All 22 models by family
DCF Models
FCF DCF 0.7200 PLN 0.9300 PLN 1.19 PLN 38
Owner Earnings 0.7600 PLN 0.9800 PLN 1.26 PLN 31
5Y Revenue Exit 0.5600 PLN 0.7400 PLN 0.9600 PLN 39
5Y EBITDA Exit 0.3800 PLN 0.4300 PLN 0.4800 PLN 41
5Y P/E Exit 0.9300 PLN 1.40 PLN 1.87 PLN 38
10Y Revenue Exit 0.6100 PLN 0.7800 PLN 0.9700 PLN 36
10Y EBITDA Exit 0.5200 PLN 0.5800 PLN 0.6500 PLN 37
10Y P/E Exit 0.8300 PLN 1.18 PLN 1.57 PLN 35
Earnings-Based
Graham-Dodd 0.5000 PLN 1.11 PLN 1.42 PLN 54
PEG = 1.0 0.1800 PLN 0.2500 PLN 0.3300 PLN 46
Dividend Discount
Gordon GGM 0.0500 PLN 0.0700 PLN 0.0900 PLN 70
DDM Multi-Stage 0.0500 PLN 0.0600 PLN 0.0800 PLN 61
Multiples
P/E Multiple 1.16 PLN 1.55 PLN 1.94 PLN 63
P/S Multiple 0.4700 PLN 0.6200 PLN 0.7800 PLN 58
P/B Multiple 0.9400 PLN 1.26 PLN 1.57 PLN 55
EV/EBITDA 0.1500 PLN 0.1700 PLN 0.2000 PLN 54
EV/Revenue 0.4700 PLN 0.6400 PLN 0.8100 PLN 43
Asset-Based
NCAV (Graham) 0.2800 PLN 0.3800 PLN 0.5600 PLN 50
Growth DCF
Growth DCF 0.7300 PLN 0.9200 PLN 1.15 PLN 80
Rev-Margin DCF 0.5600 PLN 0.7500 PLN 0.9600 PLN 74
Economic Profit
Residual Income 0.5000 PLN 0.5900 PLN 1.16 PLN 76
Growth Earnings
Growth-Adj P/E 0.8700 PLN 1.24 PLN 1.61 PLN 68

Widest divergence: Growth Earnings (1.24 PLN) versus Dividend Discount (0.0600 PLN). Highest evidence: Growth DCF (80).

Notify me when EQU reaches fair value

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

Key figures & financial health

Revenue (TTM) 79.7M PLN
Revenue growth (YoY) -31.5%
Net margin 22.2%
Return on equity 2.5%
Free cash flow 23.1M PLN FY2025
P/E ratio 20.8
More key figures
Operating margin 12.1%
EPS (TTM) 0.0600 PLN
Net cash 6.8M PLN FY2025

Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 61/100

Of which business quality 61 · Market factors (momentum, volatility) 84

Profitability 42
Margins and returns on capital today
Quality Growth 41
Are margins and returns improving?
Cashflow 79
Earnings quality: real cash, not paper profit
Fin. Strength 49
Balance sheet, leverage, solvency risk
Investment 83
Disciplined investing over empire-building
Low Volatility 67
Calm price path (market factor)
Momentum 87
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

Equnico SE, together with its subsidiaries, engages in the construction business in Estonia, Poland, Uzbekistan, and Central and Eastern Europe.

Full company description

Equnico SE, together with its subsidiaries, engages in the construction business in Estonia, Poland, Uzbekistan, and Central and Eastern Europe. It is involved in the construction of civil engineering structures; erection of reinforced concrete structures; production of mineral-asphalt mixtures for use in road subgrade layers; production of steel structures for power, industrial, and civil networks; construction and modernization of power line installations; power stations; and supply of materials and equipment for infrastructure investments. The company also offers office operation, telecommunication, financial, consulting, couriers, and marketing services. It serves construction, energy, transport, and storage and disposal of waste companies, as well as individual and business customers. The company was formerly known as Resbud SE and changed its name to Equnico SE in September 2024. Equnico SE was founded in 1950 and is headquartered in Modlniczka, Poland.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Equnico SE reported revenue of 98.5M PLN in FY2025 versus 279M PLN in FY2021, a compound −23.0%/yr. Reported net income was 23.3M PLN in FY2025.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
98.5M PLN
Latest YoY
−2.6%
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.
−30.4%
Revenue −23.0%/yr
FY21 279M PLN
FY22 292M PLN
FY23 41.6M PLN
FY24 101M PLN
FY25 98.5M PLN
Net income
FY21 −2.1M PLN
FY22 6.5M PLN
FY23 46.3M PLN
FY24 9.2M PLN
FY25 23.3M PLN

EQU screens 90% overvalued. Compare with Larsen & Toubro 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). "Equnico SE Fair Value". https://www.fairvalue-calculator.com/stock/EQU

Peer Group

Engineering & Construction · 841 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 61 · Top 25%
Fair Value upside −90% · Bottom 25%
Return on equity (TTM) 8% · Above median
Return on assets -1% · Bottom 25%
Net margin (TTM) 22% · Top 25%
Operating margin (TTM) 12% · Top 25%
Revenue growth 11% · Above median
Debt / equity 0.07× · Lower than median

Valuation Multiples vs Engineering & Construction median · lower = cheaper

P/E (TTM) 20.8× · Pricier than median
P/B 0.60× · Cheaper than median
P/S (TTM) 1.05× · Pricier than median
P/FCF 4.6× · Pricier than median
EV/EBITDA 29.8× · Pricier than 75% of peers
PEG 1.04× · 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 15
FUTURE 53 · sector 17
PAST 32 · sector 26
HEALTH 97 · sector 94
DIVIDEND 0 · sector 33

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

Insider activity: 30/100

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 Engineering & Construction stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
Larsen & Toubro Limited LT ₹3,815 ₹1,994 -48%
Samsung C&T Corporation 028260 346,000 KRW 268,779 KRW -22%
Hyundai Engineering & Construction Co 000720 99,000 KRW 63,993 KRW -35%
United Integrated Services Co 2404 1,250 TWD 925.62 TWD -26%
Samsung E&A Co 028050 42,550 KRW 44,840 KRW +5%
Rail Vikas Nigam Limited RVNL ₹232.67 ₹61.46 -74%
Daewoo Engineering & Construction Co 047040 16,240 KRW 6,507 KRW -60%
NBCC (India) Limited NBCC ₹96.32 ₹48.22 -50%
Cemindia Projects Limited CEMPRO ₹1,330 ₹730.69 -45%
KEPCO Engineering & Construction Company 052690 92,700 KRW 20,172 KRW -78%

Compare Equnico SE 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

Frequently asked questions

Is Equnico SE (EQU) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of 0.1500 PLN versus a price of 1.57 PLN, about −90% (overvalued).
What is the fair value of EQU?
Our model-based fair value for Equnico SE is 0.1500 PLN (as of Jul 16, 2026), built from audited fundamentals. The current price is 1.57 PLN.
What is the quality score of EQU?
Equnico SE has a Quality Score of 61/100. 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 Equnico SE (EQU)?
Equnico SE reported trailing-twelve-month revenue of about 79.7M PLN (latest available figure, as of Jul 16, 2026).
What is the net profit margin of EQU?
The net profit margin of Equnico SE is about 10.0%, meaning it keeps roughly 10.0% 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 Equnico SE 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.