FSDV Société anonyme (FSDV) fair value: what the stock is really worth
As of Oct 29, 2026: fair value (intrinsic value) of FSDV Société anonyme stock €31.41, price €16.80, upside +87.0%, quality 49 out of 100. Rating: strongly undervalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Keep an eye on it?Free in your watchlist: 5 stocks without an account, 10 with oneYes, for free
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 Oct 29, 2026.
How to read this chart
60‑month range €13.69 – €38.81 · fair‑value band €13.64 – €61.31 · the €16.80 price screens below the €31.41 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Oct 29, 2026.
Follow FSDV Société anonyme in your weekly email
Every Wednesday you see whether FSDV Société anonyme 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.
FSDV operates as a real estate development company. The company provides real estate development and management, workspace leasing, operation of coworking spaces and operated offices, and off-site construction of concrete buildings. The company is based in Chambellay, France.
Stock analysis
FSDV Société anonyme (FSDV) currently trades at €16.80, while our model-based Fair Value estimate is €31.41, implying the stock looks roughly 46.5% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of €47.67 per share, and 11 of the 14 models we run sit above the €16.80 price.
Bear case: the Asset-Based group reads lowest at €15.24, and 3 of the 14 models stay below the price. Data coverage for this calculation is medium.
Scenario range: €13.64 (bear) to €61.31 (bull), the price of €16.80 sits inside 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 Real Estate sector.
Weak Growth: Revenue growth is weak, negative or inconsistent.
FSDV Société anonyme reported revenue of €96.3M in FY2025 versus €65.0K in FY2014, a compound +94.2%/yr. Reported net income was €21.7M in FY2025.
Key figures
Market cap €242M Micro · P/E ratio 7.4 · P/S ratio 1.66 · EPS (TTM) €−47.42 · Dividend yield 1.7% · Net margin 22.5% · Return on equity 6.9% · Return on assets (EBIT) −17.7%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 56 out of 100 (medium confidence).
What moves the price
The share trades about 10% below its 52-week high and 14% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at −12% fair-value upside, at 87%, FSDV screens cheaper than that median.
Fair Value models
Bear€13.64Fair Value €31.41Bull€61.31
Price €16.80 · Upside +87.0%
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.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.
Best data coverage
Growth DCF€14.43€36.95€72.1371
FCF DCF€17.09€33.00€79.0570
Residual Income€16.05€15.93€16.7368
All 14 models by family
DCF Models
FCF DCF€17.09€33.00€79.0570
5Y Revenue Exit€10.52€33.47€81.2562
5Y EBITDA Exit€19.22€51.02€113.2666
10Y Revenue Exit€11.92€47.67€68.1862
10Y EBITDA Exit€18.09€63.08€139.3159
Multiples
P/S Multiple€19.17€25.56€31.9458
P/B Multiple€34.11€45.48€56.8555
EV/EBIT€22.55€40.54€58.5363
EV/EBITDA€14.39€29.67€44.9564
EV/Revenuen/a€11.10€23.8550
Asset-Based
NCAV (Graham)€11.37€15.24€22.7454
Growth DCF
Growth DCF€14.43€36.95€72.1371
Rev-Margin DCF€14.03€41.31€96.9163
Economic Profit
Residual Income€16.05€15.93€16.7368
The fair value above starts from this blend and is adjusted for dilution from new shares.
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.40/100
Revenue growth is weak, negative or inconsistent.
Profit margin (trend) ⓘ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.
−7.1% (2001) → 49.0% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: no profitable base year
not computed
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+15.6%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (euro area: IMF forecast 2.2% a year to 2030, 2.6% from 2016 to 2025) that is about +13.1% a year for the price.
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.Real Estate Services · 528 stocks
Beats the industry median on 9/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score49 · Below median
Fair Value upside+86.9% · Above median
Profitability
Return on equity (12 months)6.9% · Above median
Return on assets2.2% · Above median
Net margin (12 months)12.7% · Above median
Operating margin (12 months)35.5% · Above median
Growth and dividend
Revenue growth (quarter YoY)5.1% · Above median
Dividend yield (12 months)1.7% · Below median
Balance sheet
Debt / equity1.15× · Highest 25%
Valuation Multiplesvs Real Estate Services median · lower = cheaper
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). "FSDV Société anonyme Fair Value". https://www.fairvalue-calculator.com/stock/FSDV
Frequently asked questions
Is FSDV Société anonyme (FSDV) overvalued or undervalued?
As of Oct 29, 2026, our model estimates a fair value of €31.41 versus a price of €16.80, about +87% upside (undervalued).
What is the fair value of FSDV?
Our model-based fair value for FSDV Société anonyme is €31.41 (as of Oct 29, 2026), built from audited fundamentals. The current price: €16.80.
What is the quality score of FSDV?
FSDV Société anonyme 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 FSDV Société anonyme (FSDV)?
Our model-based price target is the fair value of €31.41 (as of Oct 29, 2026) from 14 valuation models. Cautious scenario €13.64, optimistic scenario €61.31. It is a calculation from audited fundamentals, not an analyst target.
What is the FSDV Société anonyme stock forecast for 2026?
Our models put fair value at €31.41, about +87% upside versus a price of €16.80 (undervalued). Cautious scenario €13.64, optimistic scenario €61.31. The calculation is refreshed regularly with new filings.
What is the revenue of FSDV Société anonyme (FSDV)?
FSDV Société anonyme reported trailing-twelve-month revenue of about €98.9M (latest available figure, as of Oct 29, 2026).
Does FSDV Société anonyme pay a dividend?
FSDV Société anonyme currently shows a dividend yield of 1.67% relative to its recent price (as of Oct 29, 2026).
What growth is priced into FSDV Société anonyme (FSDV)?
For today's price to be fair in a discounted-cash-flow model, FSDV Société anonyme would have to grow free cash flow by +15.6 % per year for five years (discount rate 13.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 11 years revenue grew +94.2 % per year. As of Oct 29, 2026.
What discount rate (WACC) does the fair value of FSDV use?
Our models discount FSDV Société anonyme at 13.3 %: a base by market capitalisation (micro), country premium for France. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For FSDV Société anonyme that is +15.6 % per year a year over ten years, using the same discount rate (13.3 %) and the same formula as our fair value.
How much growth has FSDV Société anonyme (FSDV) delivered so far?
Over the past 11 years revenue at FSDV Société anonyme grew +94.2 % a year. The price currently implies +15.6 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of FSDV Société anonyme (FSDV) growing?
The median revenue growth in the sector is +2.4 % a year. That is the yardstick for the growth priced into FSDV Société anonyme (+15.6 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of FSDV Société anonyme (FSDV)?
The free-cash-flow yield on the price is 14.30 %: that much free cash flow FSDV Société anonyme produces per unit of market value. When it exceeds the discount rate of our models (13.3 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of FSDV Société anonyme (FSDV)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For FSDV Société anonyme it is €31.41 per share (as of Oct 29, 2026), against a price of €16.80. It is the blended result of 14 valuation models (cash flow, earnings, asset, dividend).
Is FSDV Société anonyme stock overvalued or undervalued in 2026?
As of Oct 29, 2026, FSDV trades below its calculated fair value: price €16.80, fair value €31.41, a gap of about +87% (undervalued). 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 FSDV?
No. The price is what the market pays today (€16.80); the fair value is what the company's own numbers justify (€31.41). For FSDV Société anonyme the two are €14.61 per share apart. That gap is exactly why we show both numbers side by side.
How much is FSDV Société anonyme worth?
The market values FSDV Société anonyme at about €242M (market capitalisation, as of Oct 29, 2026). Per share that is €16.80; our models calculate a fair value of €31.41 per share.
What do the bullish and bearish scenarios say about FSDV?
Our models span a range for FSDV Société anonyme: cautious scenario €13.64, base €31.41, optimistic €61.31 per share (as of Oct 29, 2026, price €16.80). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of FSDV?
FSDV Société anonyme trades at a price-to-earnings ratio of 7.4 (as of Oct 29, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of €31.41 is built from several models across several years. Other multiples: P/B 0.7, P/S 2.5, EV/EBITDA 14.1.
How solid is the balance sheet of FSDV Société anonyme (FSDV)?
Balance-sheet figures for FSDV Société anonyme (as of Oct 29, 2026): return on equity 6.9%, debt of 1.15 per unit of equity. They feed the Quality Score of 49/100, which measures business quality independently of the share price.
How far is FSDV from its 52-week high?
FSDV Société anonyme trades at €16.80, about 10% below its 52-week high of €18.70 and 14% above the low of €14.78 (as of Oct 29, 2026). Distance from the high says nothing about value: that is what the fair value of €31.41 is for.
Which stocks are comparable to FSDV Société anonyme?
From the same area (Real Estate) we also value CBRE Group, Cellnex Telecom, S.A, KE Holdings, Swire Properties Limited, 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 FSDV Société anonyme stock attractive at the current price?
The data as of Oct 29, 2026: price €16.80, calculated fair value €31.41 (+87%), 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 FSDV calculated?
We run FSDV Société anonyme through 14 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of €31.41, 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 13.1 % above its aggregate fair value. FSDV Société anonyme currently trades 47 % below its own fair value, and the market average says nothing about that. 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 FSDV Société anonyme (FSDV)?
The closing price on Oct 29, 2026 was €16.80. Our model-based fair value is €31.41, about +87% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with FSDV Société anonyme right now?
The model range is unusually wide (€13.64 to €61.31). The outcome hinges heavily on assumptions, so read the point estimate with caution. Solid quality (49/100) at a price below fair value, the discount is the argument here, not the business quality. As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Key figures of FSDV Société anonyme
How large is the market capitalisation of FSDV Société anonyme (FSDV)?
The market capitalisation of FSDV Société anonyme is €242M. 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 FSDV Société anonyme (FSDV)?
The price-to-sales ratio of FSDV Société anonyme is 1.66 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of FSDV Société anonyme (FSDV)?
Earnings per share at FSDV Société anonyme are €−47.42 (price ÷ EPS = P/E 7.4). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of FSDV Société anonyme (FSDV)?
The dividend yield of FSDV Société anonyme is 1.7%. Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of FSDV Société anonyme (FSDV)?
The net margin of FSDV Société anonyme is 22.5% (fiscal year 2025). 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 FSDV Société anonyme (FSDV)?
The return on equity (ROE) of FSDV Société anonyme is 6.9% (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 FSDV Société anonyme (FSDV)?
On an EBIT basis the return on assets of FSDV Société anonyme is −17.7% (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 FSDV Société anonyme (FSDV)?
The operating margin of FSDV Société anonyme is 35.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at FSDV Société anonyme (FSDV)?
Revenue at FSDV Société anonyme is growing +5.1% versus a year earlier. How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How much net debt does FSDV Société anonyme (FSDV) carry?
The net debt of FSDV Société anonyme is €454M (fiscal year 2025, ≈ 13.1 yrs of FCF). 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 FSDV Société anonyme in the live analysis
One click puts FSDV Société anonyme on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 28,000+ stock screener.
Some data
Oct 29, 2026