EN DE

OT Logistics S.A (OTS) Fair Value & Analysis

Industrials · PL · Market cap 225M PLN

OL OT Logistics S.A OTS · WAR
Price16.24 PLN
Fair Value14.84 PLN
Upside-8.6%
Quality35/100
Watch OT Logistics S.A for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Loss-making · -15.5% net margin
Low debt · generates free cash flow
Trails peers (4/12)
Narrow moat 14/100
Evidence: Medium Range 11.14 PLN – 18.54 PLN Share as image

Fair value as of: Jul 18, 2026

From 12 valuation models · updated 23 days ago

Fair value updated Jul 18, 2026, revised from 25.17 PLN to 14.84 PLN (−41.0%) since Jun 25, 2026. Share price −7.3% over the past month.

Below-average quality, currently priced close to our fair value.

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • Our model range runs from 11.14 PLN (bear) to 18.54 PLN (bull), base 14.84 PLN. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 35/100 (below-average quality) with medium evidence: read the verdict with care.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

44.95 PLN 5.51 PLN Fair Value 14.84 PLN Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 18, 2026.

How to read this chart

60‑month range 5.51 PLN – 44.95 PLN · fair‑value band 11.14 PLN – 18.54 PLN · the 16.24 PLN price screens above the 14.84 PLN fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 18, 2026.

Full chart & analysis →

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

Analysis

OT Logistics S.A (OTS) currently trades at 16.24 PLN, while our model-based Fair Value estimate is 14.84 PLN, implying the stock looks roughly 8.6% fairly valued today. The Quality Score stands at 35/100 (below-average 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, OT Logistics S.A generated revenue of 273M PLN at a net margin of -16.9%. Revenue declined 13.5% year over year. It earns a return on equity of -38.1%. Net debt stands at 496M PLN. Fundamentals as of Jul 18, 2026

Our scenario range runs from 11.14 PLN (bear case) to 18.54 PLN (bull case); at 16.24 PLN, 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. The share trades about 1% below its 52-week high and 60% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at -11% fair-value upside, at -9%, OTS 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 8.11 PLN 10.01 PLN 12.84 PLN 80
Rev-Margin DCF 8.56 PLN 12.47 PLN 17.27 PLN 74
Gordon GGM 19.92 PLN 21.29 PLN 23.31 PLN 70
All 12 models by family
DCF Models
FCF DCF 7.91 PLN 9.94 PLN 13.19 PLN 38
5Y Revenue Exit 8.56 PLN 12.25 PLN 17.60 PLN 39
5Y EBITDA Exit 14.65 PLN 22.78 PLN 33.53 PLN 41
10Y Revenue Exit 8.02 PLN 10.41 PLN 12.95 PLN 36
10Y EBITDA Exit 11.37 PLN 15.97 PLN 20.92 PLN 37
Dividend Discount
Gordon GGM 19.92 PLN 21.29 PLN 23.31 PLN 70
DDM Multi-Stage 19.92 PLN 23.06 PLN 26.97 PLN 61
Multiples
EV/EBITDA 24.18 PLN 32.20 PLN 40.21 PLN 54
EV/Revenue 9.94 PLN 14.14 PLN 18.35 PLN 43
Asset-Based
NCAV (Graham) 3.75 PLN 5.02 PLN 7.50 PLN 50
Growth DCF
Growth DCF 8.11 PLN 10.01 PLN 12.84 PLN 80
Rev-Margin DCF 8.56 PLN 12.47 PLN 17.27 PLN 74

Widest divergence: Dividend Discount (21.29 PLN) versus Asset-Based (5.02 PLN). Highest evidence: Growth DCF (80).

Notify me when OTS reaches fair value

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

Key figures & financial health

Revenue (TTM) 263M PLN
Revenue growth (YoY) -13.9%
Net margin -15.5%
Return on equity -35.9%
Free cash flow 14.1M PLN FY2025
Operating margin -5.3%
More key figures
EPS (TTM) -3.01 PLN
EPS growth (YoY) -94.2%
Net debt 496M PLN FY2025

Figures from reported company fundamentals · as of Jul 18, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 35/100

Of which business quality 34 · Market factors (momentum, volatility) 68

Profitability 5
Margins and returns on capital today
Quality Growth 4
Are margins and returns improving?
Cashflow 34
Earnings quality: real cash, not paper profit
Fin. Strength 24
Balance sheet, leverage, solvency risk
Investment 94
Disciplined investing over empire-building
Low Volatility 69
Calm price path (market factor)
Momentum 69
Price trend over the last 3–12 months (market factor)
52W Momentum 66
Distance to the 52-week high (market factor)
Net Issuance 79
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

OT Logistics S.A. engages in port transshipments and freight forwarding services in Poland, and Central and Eastern Europe. It operates through Port activities; Freight services; Railway activity; and Hydrotechnical and other activities segments.

Full company description

OT Logistics S.A. engages in port transshipments and freight forwarding services in Poland, and Central and Eastern Europe. It operates through Port activities; Freight services; Railway activity; and Hydrotechnical and other activities segments. The company offers transshipment handling, warehousing, storage, packaging, and forwarding services; comprehensive logistic services in the door-to-door system, and organization transport rail, road and sea through all Polish seaports; provision of comprehensive rail transport services, such as sidings handling, manoeuvres, and transport by the Baltic Railway company; as well as waterway transportation, transportation support services for hydro projects, and lease and rental services of vessels, etc. The company was formerly known as Odratrans S.A. and changed its name to OT Logistics S.A. in 2012. OT Logistics S.A. was founded in 1946 and is headquartered in Szczecin, Poland.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

OT Logistics S.A reported revenue of 273M PLN in FY2025 versus 791M PLN in FY2021, a compound −23.4%/yr. Reported net income was −46.2M PLN in FY2025.

Growth Quality 18/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
273M PLN
Latest YoY
−15.0%
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.
−15.7%
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.
−20.4%
Avg. growth/yr (13Y) 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.
−3.9%
Revenue −23.4%/yr
FY21 791M PLN
FY22 455M PLN
FY23 592M PLN
FY24 321M PLN
FY25 273M PLN
Net income
FY21 104M PLN
FY22 139M PLN
FY23 157M PLN
FY24 −9.1M PLN
FY25 −46.2M PLN

Watch OTS: 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). "OT Logistics S.A Fair Value". https://www.fairvalue-calculator.com/stock/OTS

Peer Group

Integrated Freight & Logistics · 218 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 35 · Bottom 25%
Fair Value upside −9% · Below median
Return on assets -1% · Bottom 25%
Net margin (TTM) -15% · Bottom 25%
Operating margin (TTM) -5% · Bottom 25%
Revenue growth -14% · Bottom 25%

Valuation Multiples vs Integrated Freight & Logistics median · lower = cheaper

P/B 0.62× · Cheaper than median
P/S (TTM) 0.23× · Cheaper than median
P/FCF 4.3× · Pricier than median
EV/EBITDA 5.6× · 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 22 · sector 46
FUTURE 0 · sector 8
PAST 0 · sector 26
HEALTH 100 · sector 94
DIVIDEND 0 · sector 56

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 Integrated Freight & Logistics stocks, each showing price versus our Fair Value estimate (as of Jul 18, 2026).

Stock Price Fair Value vs Fair Value
United Parcel Service, Inc UPS $117.72 $104.58 -11%
FedEx Corporation FDX $314.69 $347.68 +10%
Deutsche Post AG DHL €57.22 €53.18 -7%
DSV A/S DSV kr 1,660 kr 712.57 -57%
Kuehne + Nagel International AG KNIN CHF 209.90 CHF 147.92 -30%
J.B. Hunt Transport Services, Inc JBHT $291.41 $133.80 -54%
S.F. Holding 002352 ¥31.91 ¥48.64 +52%
C.H. Robinson Worldwide, Inc CHRW $193.50 $86.56 -55%
Expeditors International of Washington, Inc EXPD $172.02 $115.95 -33%
ZTO Express (Cayman) Inc 2057 HK$181.40 HK$241.93 +33%

Compare OT Logistics S.A 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 OT Logistics S.A (OTS) overvalued or undervalued?
As of Jul 18, 2026, our model estimates a fair value of 14.84 PLN versus a price of 16.24 PLN, about −9% (fairly valued).
What is the fair value of OTS?
Our model-based fair value for OT Logistics S.A is 14.84 PLN (as of Jul 18, 2026), built from audited fundamentals. The current price is 16.24 PLN.
What is the quality score of OTS?
OT Logistics S.A has a Quality Score of 35/100. 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 OT Logistics S.A (OTS)?
OT Logistics S.A reported trailing-twelve-month revenue of about 273M PLN (latest available figure, as of Jul 18, 2026).
What is the net profit margin of OTS?
The net profit margin of OT Logistics S.A is about -16.9%, 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 OT Logistics 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.