EN DE

Fortress (FFB) Fair Value & Analysis

Real Estate · ZA · Market cap 31.8B ZAC

F Fortress FFB · JSE
PriceR24.87
Fair ValueR31.76
Upside+27.7%
Quality66/100
Watch Fortress for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Highly profitable · 53.4% net margin
Moderate debt · generates free cash flow
0.07% dividend yield
Ranks above peers (10/14)
Wide moat 70/100
Evidence: High Range R20.86 – R44.43 Share as image

Fair value as of: Jul 19, 2026

From 16 valuation models · updated 23 days ago

Fair value updated Jul 19, 2026, revised from R33.18 to R31.76 (−4.3%) since Jun 26, 2026. Share price +4.4% over the past month.

A solid business, screening 28% undervalued on our models.

What matters now

  • Solid quality (66/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (R20.86 to R44.43) leaves room in how you read the outcome.
  • As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

R26.05 R9.35 Fair Value R31.76 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 19, 2026.

How to read this chart

60‑month range R9.35 – R26.05 · fair‑value band R20.86 – R44.43 · the R24.87 price screens below the R31.76 fair value. Dashed = 300-day average. As of Jul 19, 2026.

Full chart & analysis →

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

Analysis

Fortress (FFB) currently trades at R24.87, while our model-based Fair Value estimate is R31.76, implying the stock looks roughly 27.7% undervalued today. The Quality Score stands at 66/100 (solid quality), in the Real Estate 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, Fortress generated revenue of 6.5B ZAR at a net margin of 53.4%. Revenue grew 10.9% year over year. It earns a return on equity of 11.2%. Net debt stands at 21.0B ZAR. Fundamentals as of Jul 19, 2026

Our scenario range runs from R20.86 (bear case) to R44.43 (bull case); at R24.87, the current price sits within 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. For context, the median of 10 Real Estate peers we cover trades at -2% fair-value upside, at 28%, FFB 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 R4.53 R23.83 R54.45 80
Residual Income R20.16 R21.93 R30.19 76
Rev-Margin DCF R8.14 R28.68 R57.48 74
All 16 models by family
DCF Models
FCF DCF R5.07 R21.27 R62.25 38
5Y Revenue Exit R8.14 R29.73 R60.92 39
5Y EBITDA Exit R18.87 R53.63 R100.39 41
10Y Revenue Exit R6.20 R27.02 R62.92 36
10Y EBITDA Exit R14.41 R45.32 R98.57 37
Dividend Discount
Gordon GGM R2.10 R4.37 R6.94 70
DDM Multi-Stage R2.10 R3.69 R4.59 61
Multiples
P/S Multiple R22.91 R30.55 R38.18 58
P/B Multiple R26.66 R35.54 R44.43 55
EV/EBIT R38.23 R55.65 R73.08 53
EV/EBITDA R26.70 R40.29 R53.87 54
EV/Revenue R8.98 R18.85 R28.72 43
Asset-Based
NCAV (Graham) R11.89 R15.93 R23.77 50
Growth DCF
Growth DCF R4.53 R23.83 R54.45 80
Rev-Margin DCF R8.14 R28.68 R57.48 74
Economic Profit
Residual Income R20.16 R21.93 R30.19 76

Widest divergence: Multiples (R35.54) versus Dividend Discount (R3.69). Highest evidence: Growth DCF (80).

Notify me when FFB reaches fair value

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

Key figures & financial health

Revenue (TTM) 6.5B ZAC
Revenue growth (YoY) +10.9%
Net margin 53.4%
Return on equity 11.2%
Free cash flow 1.7B ZAC FY2025
P/E ratio 8.3
More key figures
Operating margin 57.3%
EPS (TTM) R2.83
Dividend yield 0.1%
EPS growth (YoY) +53.1%
Net debt 21.0B ZAC FY2025

Figures from reported company fundamentals · as of Jul 19, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 66/100

Of which business quality 63 · Market factors (momentum, volatility) 67

Profitability 39
Margins and returns on capital today
Quality Growth 75
Are margins and returns improving?
Cashflow 77
Earnings quality: real cash, not paper profit
Fin. Strength 44
Balance sheet, leverage, solvency risk
Investment 79
Disciplined investing over empire-building
Low Volatility 91
Calm price path (market factor)
Momentum 51
Price trend over the last 3–12 months (market factor)
52W Momentum 67
Distance to the 52-week high (market factor)
Net Issuance 80
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

Fortress is a real estate investment company with a focus on developing and letting premium-grade logistics real estate in SA and CEE, as well as growing our convenience and commuter-oriented retail portfolio.

Full company description

Fortress is a real estate investment company with a focus on developing and letting premium-grade logistics real estate in SA and CEE, as well as growing our convenience and commuter-oriented retail portfolio. Fortress also holds, at the date of this report, a 16,2% interest in NEPI Rockcastle, the largest listed property company on the JSE, with a EUR7 billion portfolio across nine CEE countries. This holding reduced from 24,2% at 31 December 2023 to 16,2% at the date of this report.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Fortress reported revenue of R6.0B in FY2025 versus R3.2B in FY2021, a compound +16.8%/yr. Reported net income was R2.7B in FY2025, compounding −5.5%/yr from FY2021.

Growth Quality 87/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
6.0B ZAR
Latest YoY
+38.8%
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.
+20.4%
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.
+10.7%
Avg. growth/yr (15Y) 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.
+22.4%
Revenue +16.8%/yr
FY21 R3.2B
FY22 R3.4B
FY23 R3.8B
FY24 R4.3B
FY25 R6.0B
Net income −5.5%/yr
FY21 R3.4B
FY22 R778M
FY23 R5.9B
FY24 R4.3B
FY25 R2.7B
Character of growth · EPS growth decomposed (2014-2025) +3.2 % p.a.
Revenue per share +13.8 pp

of which total revenue +20.5 pp · buybacks/dilution −6.7 pp

EBIT margin −12.7 pp
Tax rate +0.0 pp
Residual (interest, one-offs) +2.1 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

Watch FFB: 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). "Fortress Fair Value". https://www.fairvalue-calculator.com/stock/FFB

Peer Group

Real Estate Services · 520 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 68 · Top 25%
Fair Value upside +28% · Above median
Return on equity (TTM) 11% · Top 25%
Return on assets 4% · Top 25%
Net margin (TTM) 53% · Top 25%
Operating margin (TTM) 57% · Top 25%
Revenue growth 11% · Above median
Dividend yield (TTM) 0.1% · Bottom 25%
Debt / equity 0.76× · Higher than median

Valuation Multiples vs Real Estate Services median · lower = cheaper

P/E (TTM) 8.8× · Cheaper than median
P/B 1.05× · Pricier than median
P/S (TTM) 4.93× · Pricier than median
P/FCF 1.2× · Cheaper than median
EV/EBITDA 13.0× · 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 70 · sector 37
FUTURE 55 · sector 10
PAST 45 · sector 16
HEALTH 62 · sector 85
DIVIDEND 1 · sector 49

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 Real Estate Services stocks, each showing price versus our Fair Value estimate (as of Jul 19, 2026).

Stock Price Fair Value vs Fair Value
Vingroup Joint Stock Company VIC 223,000 VND 25,731 VND -88%
KE Holdings 2423 HK$44.76 HK$18.03 -60%
Swire Properties Limited 1972 HK$23.90 HK$18.75 -22%
Plaza S.A MALLPLAZA 3,725 CLP 5,571 CLP +50%
SAGAA SAGAA kr 170.00 kr 75.55 -56%
Cencosud Shopping S.A CENCOMALLS 2,324 CLP 2,976 CLP +28%
PT Sarana Menara Nusantara Tbk. owns and TOWR 372.00 IDR 1,208 IDR +225%
PT Metropolitan Kentjana Tbk MKPI 20,975 IDR 19,160 IDR -9%
PT Bangun Kosambi Sukses Tbk, CBDK 3,530 IDR 3,464 IDR -2%
IRSA Inversiones y Representaciones Sociedad Anónima, IRSA 2,495 ARS 3,998 ARS +60%

Compare Fortress with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Real Estate 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 Fortress (FFB) overvalued or undervalued?
As of Jul 19, 2026, our model estimates a fair value of R31.76 versus a price of R24.87, about +28% (undervalued).
What is the fair value of FFB?
Our model-based fair value for Fortress is R31.76 (as of Jul 19, 2026), built from audited fundamentals. The current price is R24.87.
What is the quality score of FFB?
Fortress has a Quality Score of 66/100. 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 Fortress (FFB)?
Fortress reported trailing-twelve-month revenue of about 6.5B ZAR (latest available figure, as of Jul 19, 2026).
What is the net profit margin of FFB?
The net profit margin of Fortress is about 53.4%, meaning it keeps roughly 53.4% of revenue as net income. Based on the latest reported figures.
Does Fortress pay a dividend?
Fortress currently shows a dividend yield of about 0.08% relative to its recent price (as of Jul 19, 2026).

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 Fortress 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.