EN DE

Estoril Sol, SGPS, S.A (ESON) Fair Value & Analysis

Consumer Cyclical · PT · Market cap €40.3M

ES Estoril Sol, SGPS, S.A ESON · LS
Price€3.38
Fair Value€10.14
Upside+200.0%
Quality42/100
Watch Estoril Sol, SGPS, S.A for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Loss-making · -11.5% net margin
Low debt · generates free cash flow
Trails peers (4/12)
Narrow moat 21/100
Evidence: High Range €8.63 – €12.15 Share as image

Fair value as of: Aug 15, 2026

From 15 valuation models · updated today

Fair value updated Aug 15, 2026, revised from €2.39 to €10.14 (+323.5%) since Aug 13, 2026. Share price +5.6% over the past month.

Below-average quality, screening 200% undervalued on our models.

What matters now

  • The large discount to fair value meets weak quality (42/100). That raises the risk this is a value trap rather than a bargain.
  • The price is below even our cautious bear case (€8.63). The market is more pessimistic than our downside scenario.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

€12.50 €2.96 Fair Value €10.14 Mar 2018 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 15, 2026.

How to read this chart

60‑month range €2.96 – €12.50 · fair‑value band €8.63 – €12.15 · the €3.38 price screens below the €10.14 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 15, 2026.

Full chart & analysis →

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

Analysis

Estoril Sol, SGPS, S.A (ESON) currently trades at €3.38, while our model-based Fair Value estimate is €10.14, implying the stock looks roughly 200.0% undervalued today. The Quality Score stands at 42/100 (below-average quality), in the Consumer Cyclical sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Estoril Sol, SGPS, S.A generated revenue of €225M at a net margin of -4.6%. Revenue grew 1.0% year over year. It earns a return on equity of -2.5%. The balance sheet holds a net cash position of €112M. Fundamentals as of Aug 15, 2026

Our scenario range runs from €8.63 (bear case) to €12.15 (bull case); at €3.38, the current price sits below 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 about 23% below its 52-week high and 13% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 8% fair-value upside, at 200%, ESON screens cheaper 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 €12.71 €14.03 €15.99 80
Rev-Margin DCF €12.63 €15.06 €18.05 74
ROIC Compounder €11.41 €11.93 €12.36 72
All 15 models by family
DCF Models
FCF DCF €12.58 €13.98 €16.24 38
5Y Revenue Exit €12.63 €14.91 €18.21 39
5Y EBITDA Exit €14.13 €17.49 €21.94 41
10Y Revenue Exit €12.46 €13.95 €15.53 36
10Y EBITDA Exit €13.35 €15.32 €17.40 37
Earnings-Based
EPV €11.41 €11.92 €12.33 59
Dividend Discount
Gordon GGM €5.66 €6.05 €6.63 70
DDM Multi-Stage €5.66 €6.55 €7.67 61
Multiples
EV/EBIT €16.07 €19.03 €22.00 53
EV/EBITDA €16.92 €20.17 €23.42 54
EV/Revenue €13.17 €15.74 €18.31 43
Asset-Based
NCAV (Graham) €3.67 €4.91 €7.33 50
Growth DCF
Growth DCF €12.71 €14.03 €15.99 80
Rev-Margin DCF €12.63 €15.06 €18.05 74
Economic Profit
ROIC Compounder €11.41 €11.93 €12.36 72

Widest divergence: Multiples (€19.03) versus Asset-Based (€4.91). Highest evidence: Growth DCF (80).

Notify me when ESON reaches fair value

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

Key figures & financial health

Revenue (TTM) €220M
Revenue growth (YoY) -3.8%
Net margin -11.5%
Return on equity -16.6%
Free cash flow €8.9M FY2025
Operating margin 4.0%
More key figures
EPS (TTM) €-2.12
EPS growth (YoY) -59.9%
Net cash €112M FY2022

Figures from reported company fundamentals · as of Aug 15, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 42/100

Of which business quality 44 · Market factors (momentum, volatility) 34

Profitability 17
Margins and returns on capital today
Quality Growth 44
Are margins and returns improving?
Cashflow 48
Earnings quality: real cash, not paper profit
Fin. Strength 47
Balance sheet, leverage, solvency risk
Investment 36
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 29
Price trend over the last 3–12 months (market factor)
52W Momentum 23
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

Estoril Sol, SGPS, S.A., through its subsidiaries, engages in the gaming activities and real estate businesses in Portugal and internationally. It owns gaming casinos, including casino do Estoril, Casino Lisboa, and Casino da Póvoa. The company also offers online casino games and online sports betting.

Full company description

Estoril Sol, SGPS, S.A., through its subsidiaries, engages in the gaming activities and real estate businesses in Portugal and internationally. It owns gaming casinos, including casino do Estoril, Casino Lisboa, and Casino da Póvoa. The company also offers online casino games and online sports betting. In addition, it owns a plot of land, and urban building for resale. The company was incorporated in 1958 and is headquartered in Estoril, Portugal. Estoril Sol, SGPS, S.A. operates as a subsidiary of Finansol - Sociedade de Controlo, SGPS, S.A.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Estoril Sol, SGPS, S.A reported revenue of €111M in FY2025 versus €80.7M in FY2021, a compound +8.4%/yr. Reported net income was −€25.3M in FY2025.

Growth Quality 42/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
€111M
Latest YoY
−3.3%
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.
−6.0%
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.
+8.5%
Avg. growth/yr (25Y) 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.
−20.5%
Revenue +8.4%/yr
FY21 €80.7M
FY22 €134M
FY23 €121M
FY24 €115M
FY25 €111M
Net income
FY21 €19.1M
FY22 €32.8M
FY23 €5.7M
FY24 −€12.1M
FY25 −€25.3M

Watch ESON: get an alert when its fair value changes →

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). "Estoril Sol, SGPS, S.A Fair Value". https://www.fairvalue-calculator.com/stock/ESON

Peer Group

Resorts & Casinos · 77 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 42 · Below median
Fair Value upside +200% · Top 25%
Return on assets 1% · Below median
Net margin (TTM) -11% · Bottom 25%
Operating margin (TTM) 4% · Below median
Revenue growth -4% · Bottom 25%
Debt / equity 0.01× · Lower than median

Valuation Multiples vs Resorts & Casinos median · lower = cheaper

P/B 0.53× · Cheaper than median
P/S (TTM) 0.21× · Cheaper than 75% of peers
P/FCF 5.2× · Pricier than median
PEG 2.11× · Pricier 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 100 · sector 27
FUTURE 0 · sector 29
PAST 0 · sector 16
HEALTH 99 · sector 83
DIVIDEND 0 · sector 50

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

Gambling

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

Similar stocks

10 more Resorts & Casinos stocks, each showing price versus our Fair Value estimate (as of Aug 15, 2026).

Stock Price Fair Value vs Fair Value
Las Vegas Sands Corp LVS $45.68 $51.60 +13%
Galaxy Entertainment Group 0027 HK$34.20 HK$40.46 +18%
Sands China Ltd 1928 HK$14.34 HK$2.05 -86%
MGM Resorts International, through its subsidiaries, MGM $43.98 $17.73 -60%
Wynn Resorts, Limited WYNN $102.97 $69.39 -33%
Red Rock Resorts, Inc RRR $63.09 $18.01 -71%
Boyd Gaming Corporation BYD $82.98 $151.24 +82%
Caesars Entertainment, Inc CZR $29.74 $80.92 +172%
Genting Singapore Limited G13 0.6400 SGD 0.6900 SGD +8%
Vail Resorts, Inc MTN $148.36 $132.94 -10%

Compare Estoril Sol, SGPS, 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 Estoril Sol, SGPS, S.A (ESON) overvalued or undervalued?
As of Aug 15, 2026, our model estimates a fair value of €10.14 versus a price of €3.38, about +200% (undervalued).
What is the fair value of ESON?
Our model-based fair value for Estoril Sol, SGPS, S.A is €10.14 (as of Aug 15, 2026), built from audited fundamentals. The current price is €3.38.
What is the quality score of ESON?
Estoril Sol, SGPS, S.A has a Quality Score of 42/100. 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 Estoril Sol, SGPS, S.A (ESON)?
Estoril Sol, SGPS, S.A reported trailing-twelve-month revenue of about €225M (latest available figure, as of Aug 15, 2026).
What is the net profit margin of ESON?
The net profit margin of Estoril Sol, SGPS, S.A is about -4.6%, meaning it is currently running at a net loss. 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 Estoril Sol, SGPS, 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.