EN DE

mBank S.A (MBK) Fair Value & Analysis

Financial Services · PL · Market cap 58.1B PLN

MS mBank S.A MBK · WAR
Price1,437 PLN
Fair Value1,083 PLN
Upside-24.6%
Quality67/100
Watch mBank S.A for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Highly profitable · 31.3% net margin
Moderate debt · generates free cash flow
Ranks above peers (9/13)
Wide moat 73/100
Evidence: High Range 812.44 PLN – 1,354 PLN Share as image

Fair value as of: Jul 19, 2026

From 26 valuation models · updated 19 days ago

Share price +2.1% over the past month.

A solid business, but screening 25% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (1,354 PLN). The favourable scenario is already priced in.
  • Solid but not exceptional quality (67/100) and above fair value, neither a clear bargain nor a standout compounder.
  • For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

1,457 PLN 180.60 PLN Fair Value 1,083 PLN 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 180.60 PLN – 1,457 PLN · fair‑value band 812.44 PLN – 1,354 PLN · the 1,437 PLN price screens above the 1,083 PLN fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 19, 2026.

Full chart & analysis →

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

Analysis

mBank S.A (MBK) currently trades at 1,437 PLN, while our model-based Fair Value estimate is 1,083 PLN, implying the stock looks roughly 24.6% overvalued today. We read business quality at 67/100 (solid quality), in the Financial Services 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, mBank S.A generated revenue of 12.1B PLN at a net margin of 31.3%. Revenue grew 4.1% year over year. It earns a return on equity of 18.6%. The balance sheet holds a net cash position of 18.8B PLN. Fundamentals as of Jul 19, 2026

Our scenario range runs from 812.44 PLN (bear case) to 1,354 PLN (bull case); at 1,437 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 98% above its 52-week low, currently above its 200-day average. For context, the median of 10 Financial Services peers we cover trades at 42% fair-value upside, at -25%, MBK 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 BearBaseBull Evidence
Highest evidence
Growth DCF 1,588 PLN 2,278 PLN 3,446 PLN 80
Residual Income 555.20 PLN 766.06 PLN 2,994 PLN 76
Rev-Margin DCF 1,311 PLN 1,732 PLN 2,275 PLN 74
All 26 models by family
DCF Models
FCF DCF 1,594 PLN 2,345 PLN 3,650 PLN 38
Owner Earnings 1,680 PLN 2,499 PLN 3,924 PLN 31
5Y Revenue Exit 1,311 PLN 1,736 PLN 2,301 PLN 39
5Y EBITDA Exit 1,781 PLN 2,704 PLN 3,865 PLN 41
5Y P/E Exit 1,746 PLN 2,631 PLN 3,645 PLN 38
10Y Revenue Exit 1,381 PLN 1,817 PLN 2,464 PLN 36
10Y EBITDA Exit 1,711 PLN 2,525 PLN 3,772 PLN 37
10Y P/E Exit 1,687 PLN 2,472 PLN 3,588 PLN 35
Earnings-Based
Graham-Dodd 566.62 PLN 2,620 PLN 3,598 PLN 54
Lynch FV 690.03 PLN 985.76 PLN 1,281 PLN 50
PEG = 1.0 690.03 PLN 985.76 PLN 1,281 PLN 46
EPV 1,459 PLN 1,591 PLN 1,707 PLN 59
Dividend Discount
Gordon GGM 47.05 PLN 97.82 PLN 155.19 PLN 70
DDM Multi-Stage 47.05 PLN 82.49 PLN 102.67 PLN 61
Multiples
P/E Multiple 1,250 PLN 1,667 PLN 2,083 PLN 63
P/S Multiple 555.90 PLN 741.19 PLN 926.49 PLN 58
P/B Multiple 1,062 PLN 1,417 PLN 1,771 PLN 55
EV/EBIT 2,259 PLN 2,790 PLN 3,322 PLN 53
EV/EBITDA 1,971 PLN 2,407 PLN 2,842 PLN 54
EV/Revenue 1,184 PLN 1,406 PLN 1,629 PLN 43
Asset-Based
NCAV (Graham) 251.72 PLN 337.30 PLN 503.44 PLN 50
Growth DCF
Growth DCF 1,588 PLN 2,278 PLN 3,446 PLN 80
Rev-Margin DCF 1,311 PLN 1,732 PLN 2,275 PLN 74
Economic Profit
Residual Income 555.20 PLN 766.06 PLN 2,994 PLN 76
ROIC Compounder 1,459 PLN 1,591 PLN 1,707 PLN 72
Growth Earnings
Growth-Adj P/E 1,074 PLN 1,534 PLN 1,994 PLN 68

Widest divergence: DCF Models (2,472 PLN) versus Dividend Discount (82.49 PLN). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 12.1B PLN
Revenue growth (YoY) +4.1%
Net margin 31.3%
Return on equity 18.6%
Free cash flow 3.1B PLN FY2025
P/E ratio 14.3
More key figures
Operating margin 52.5%
EPS (TTM) 89.04 PLN
EPS growth (YoY) +35.0%
Net cash 18.8B PLN FY2025

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

Quality Score breakdown

Overall quality 67/100

Of which business quality 59 · Market factors (momentum, volatility) 84

Profitability 39
Margins and returns on capital today
Quality Growth 58
Are margins and returns improving?
Cashflow 78
Earnings quality: real cash, not paper profit
Fin. Strength 57
Balance sheet, leverage, solvency risk
Investment 42
Disciplined investing over empire-building
Low Volatility 73
Calm price path (market factor)
Momentum 85
Price trend over the last 3–12 months (market factor)
52W Momentum 97
Distance to the 52-week high (market factor)
Net Issuance 81
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

mBank S.A. provides various banking and financial services in Poland, the Czech Republic, Slovakia, and internationally. The company provides retail, SME, corporate, and investment banking services. It offers banking services, such as personal, savings, currency, investment, and business accounts, as well as various deposits.

Full company description

mBank S.A. provides various banking and financial services in Poland, the Czech Republic, Slovakia, and internationally. The company provides retail, SME, corporate, and investment banking services. It offers banking services, such as personal, savings, currency, investment, and business accounts, as well as various deposits. It also provides debit and credit cards; cash, car, secured, and corporate and personal loans, as well as mortgages; pension, insurance, and stock exchange products; and transaction and mobile banking services. In addition, the company offers wealth management services, including portfolio management, investment advisory, investment funds, financial dealer, private broker, and other investment services, as well as succession services. Further, it provides currency exchange and hedging transactions, and forex forward services, as well as treasury and non-treasury bonds, and Eurobonds. Additionally, the company offers leasing, factoring, brokerage, payment gateway, and corporate finance services. The company was formerly known as BRE Bank S.A. and changed its name to mBank S.A. in November 2013. The company was incorporated in 1986 and is headquartered in Warsaw, Poland. mBank S.A. is a subsidiary of Commerzbank AG.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

mBank S.A reported revenue of 12.6B PLN in FY2025 versus 6.3B PLN in FY2021, a compound +18.9%/yr. Reported net income was 3.5B PLN in FY2025.

Growth Quality 94/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
12.6B PLN
Latest YoY
−25.6%
Avg. growth/yr (3Y)
+15.9%
Avg. growth/yr (5Y)
+18.6%
Avg. growth/yr (23Y)
+12.5%
Revenue +18.9%/yr
FY21 6.3B PLN
FY22 8.1B PLN
FY23 10.0B PLN
FY24 16.9B PLN
FY25 12.6B PLN
Net income
FY21 −1.2B PLN
FY22 −703M PLN
FY23 24.1M PLN
FY24 2.2B PLN
FY25 3.5B PLN

MBK screens 25% overvalued. Compare with PT Bank Central Asia Tbk →

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

Peer Group

Banks - Regional · 1082 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 71 · Top 25%
Fair Value upside −25% · Bottom 25%
Return on equity (TTM) 19% · Top 25%
Return on assets 1% · Top 25%
Net margin (TTM) 31% · Above median
Operating margin (TTM) 53% · Top 25%
Revenue growth 4% · Below median
Debt / equity 0.93× · Higher than 75% of peers

Valuation Multiples vs Banks - Regional median · lower = cheaper

P/E (TTM) 15.4× · Pricier than 75% of peers
P/B 0.73× · Cheaper than 75% of peers
P/S (TTM) 1.29× · Cheaper than 75% of peers
P/FCF 5.1× · Cheaper than median
PEG 0.50× · Cheaper 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 1 · sector 39
FUTURE 21 · sector 44
PAST 74 · sector 41
HEALTH 54 · sector 85
DIVIDEND 0 · 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 Banks - Regional stocks, each showing price versus our Fair Value estimate (as of Jul 19, 2026).

Stock Price Fair Value vs Fair Value
PT Bank Central Asia Tbk BBCA 6,175 IDR 6,087 IDR -1%
KB Financial Group 105560 184,400 KRW 213,797 KRW +16%
PT Bank Rakyat Indonesia (Persero) Tbk BBRI 2,970 IDR 4,891 IDR +65%
PT Bank Mandiri (Persero) Tbk BMRI 4,310 IDR 7,841 IDR +82%
Banco Bradesco S.A BBD 5,120 ARS 10,240 ARS +100%
Shinhan Financial Group 055550 107,900 KRW 137,259 KRW +27%
Hana Financial Group 086790 136,800 KRW 193,969 KRW +42%
Lloyds Banking Group LYG 4,138 ARS 8,275 ARS +100%
Banco de Chile, CHILE 193.10 CLP 152.55 CLP -21%
Joint Stock Commercial Bank for Foreign Trade of Vietnam, VCB 59,400 VND 84,201 VND +42%

Compare mBank S.A with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Financial Services 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 mBank S.A (MBK) overvalued or undervalued?
As of Jul 19, 2026, our model estimates a fair value of 1,083 PLN versus a price of 1,437 PLN, about −25% (overvalued).
What is the fair value of MBK?
Our model-based fair value for mBank S.A is 1,083 PLN (as of Jul 19, 2026), built from audited fundamentals. The current price is 1,437 PLN.
What is the quality score of MBK?
mBank S.A has a Quality Score of 67/100. It combines two groups: business quality (profitability, growth, cash flow, balance-sheet strength) and market factors (price momentum, distance to the 52-week high, volatility). Both subtotals are shown separately in the detail view.
What is the revenue of mBank S.A (MBK)?
mBank S.A reported trailing-twelve-month revenue of about 12.1B PLN (latest available figure, as of Jul 19, 2026).
What is the net profit margin of MBK?
The net profit margin of mBank S.A is about 31.3%, meaning it keeps roughly 31.3% 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 mBank 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.