EN DE

Bank Polska Kasa Opieki S.A (PEO) Fair Value & Analysis

Financial Services · PL · Market cap 63.9B PLN

BP Bank Polska Kasa Opieki S.A PEO · WAR
Price259.20 PLN
Fair Value261.17 PLN
Upside+0.8%
Quality57/100
Watch Bank Polska Kasa Opieki S.A for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Highly profitable · 40.9% net margin
Low debt · generates free cash flow
8.09% dividend yield
Ranks above peers (13/15)
Wide moat 73/100
Evidence: High Range 195.88 PLN – 326.46 PLN Share as image

Fair value as of: Aug 13, 2026

From 6 valuation models · updated yesterday

Fair value updated Aug 13, 2026, revised from 347.45 PLN to 261.17 PLN (−24.8%) since Jul 14, 2026. Share price +10.1% over the past month.

A solid business, 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.
  • 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)

259.20 PLN 42.44 PLN Fair Value 261.17 PLN May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range 42.44 PLN – 259.20 PLN · fair‑value band 195.88 PLN – 326.46 PLN · the 259.20 PLN price screens below the 261.17 PLN fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

Bank Polska Kasa Opieki S.A (PEO) currently trades at 259.20 PLN, while our model-based Fair Value estimate is 261.17 PLN, implying the stock looks roughly 0.8% fairly valued today. The Quality Score stands at 57/100 (solid quality), in the Financial Services 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, Bank Polska Kasa Opieki S.A generated revenue of 16.0B PLN at a net margin of 40.9%. Revenue declined 2.6% year over year. It earns a return on equity of 18.8%. Net debt stands at 17.9B PLN. Fundamentals as of Aug 13, 2026

Our scenario range runs from 195.88 PLN (bear case) to 326.46 PLN (bull case); at 259.20 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 near its 52-week high and 53% above its 52-week low, currently above its 200-day average. For context, the median of 10 Financial Services peers we cover trades at 47% fair-value upside, at 1%, PEO 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 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
Residual Income 169.61 PLN 208.50 PLN 562.43 PLN 76
Gordon GGM 168.68 PLN 350.73 PLN 556.40 PLN 70
P/E Multiple 260.59 PLN 347.45 PLN 434.31 PLN 63
All 6 models by family
Dividend Discount
Gordon GGM 168.68 PLN 350.73 PLN 556.40 PLN 70
DDM Multi-Stage 168.68 PLN 295.75 PLN 368.10 PLN 61
Multiples
P/E Multiple 260.59 PLN 347.45 PLN 434.31 PLN 63
P/B Multiple 141.41 PLN 188.54 PLN 235.68 PLN 55
Asset-Based
NCAV (Graham) 67.34 PLN 90.23 PLN 134.67 PLN 50
Economic Profit
Residual Income 169.61 PLN 208.50 PLN 562.43 PLN 76

Widest divergence: Dividend Discount (295.75 PLN) versus Asset-Based (90.23 PLN). Highest evidence: Residual Income (76).

Notify me when PEO reaches fair value

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

Key figures & financial health

Revenue (TTM) 16.0B PLN
Revenue growth (YoY) -2.6%
Net margin 40.9%
Return on equity 18.8%
Free cash flow 8.3B PLN FY2025
P/E ratio 10.4
More key figures
Operating margin 47.7%
EPS (TTM) 25.00 PLN
Dividend yield 8.1%
EPS growth (YoY) -26.9%
Net debt 17.9B PLN FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 57/100

Of which business quality 51 · Market factors (momentum, volatility) 76

Profitability 42
Margins and returns on capital today
Quality Growth 40
Are margins and returns improving?
Cashflow 87
Earnings quality: real cash, not paper profit
Fin. Strength 11
Balance sheet, leverage, solvency risk
Investment 54
Disciplined investing over empire-building
Low Volatility 84
Calm price path (market factor)
Momentum 68
Price trend over the last 3–12 months (market factor)
52W Momentum 83
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

Bank Polska Kasa Opieki S.A., a commercial bank, provides banking products and services to retail and corporate clients in Poland. It operates through Retail Banking and Private Banking; Enterprise banking; and Corporate and Investment Banking segments.

Full company description

Bank Polska Kasa Opieki S.A., a commercial bank, provides banking products and services to retail and corporate clients in Poland. It operates through Retail Banking and Private Banking; Enterprise banking; and Corporate and Investment Banking segments. The company offers bank accounts, deposits and certificates of deposit, payment cards, loan products, mortgage and consumer loans, and insurance products. It is also involved in the brokering activity and sale of investment products; leasing, factoring, arranging issues of debt securities, and other specialized forms of financing; and transactional banking. In addition, the company provides investment advisory services, advisory in M&A, advanced treasury, capital market products, and custody services; investment banking; structured finance; financing of commercial real estate projects, including financing of the construction of warehouses; and other services, such as collecting information on debtors' financial situation, collection, debt collection, settlements accounting, and monitoring of payments. Further, it is involved in the settlement of mass transactions, financial advisory and consulting services regarding the selection of financing method, and granting loans and credits related to the factoring agreement; brokerage services for large and medium-sized enterprises and financial institutions; payment card management systems, transaction authorization and card personalization; online payment systems; and financial intermediation and transfer agent services. Bank Polska Kasa Opieki S.A. was founded in 1929 and is headquartered in Warsaw, Poland.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Bank Polska Kasa Opieki S.A reported revenue of 17.4B PLN in FY2025 versus 8.6B PLN in FY2021, a compound +19.3%/yr. Reported net income was 7.0B PLN in FY2025, compounding +34.0%/yr from FY2021.

Growth Quality 100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
17.4B PLN
Latest YoY
+7.7%
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.
+15.4%
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.
+17.0%
Avg. growth/yr (20Y) 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.
+32.9%
Revenue +19.3%/yr
FY21 8.6B PLN
FY22 11.3B PLN
FY23 14.8B PLN
FY24 16.2B PLN
FY25 17.4B PLN
Net income +34.0%/yr
FY21 2.2B PLN
FY22 1.7B PLN
FY23 6.6B PLN
FY24 6.4B PLN
FY25 7.0B PLN
Character of growth · EPS growth decomposed (2013-2024) +7.3 % p.a.
Revenue per share +7.6 pp

of which total revenue +7.6 pp · buybacks/dilution +0.0 pp

EBIT margin +0.5 pp
Tax rate −0.8 pp
Residual (interest, one-offs) +0.0 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 PEO: 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). "Bank Polska Kasa Opieki S.A Fair Value". https://www.fairvalue-calculator.com/stock/PEO

Peer Group

Banks - Regional · 1086 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 55 · Above median
Fair Value upside +1% · Above median
Return on equity (TTM) 19% · Top 25%
Return on assets 2% · Top 25%
Net margin (TTM) 41% · Top 25%
Operating margin (TTM) 48% · Above median
Revenue growth -3% · Bottom 25%
Dividend yield (TTM) 8.1% · Top 25%
Debt / equity 0.16× · Lower than median

Valuation Multiples vs Banks - Regional median · lower = cheaper

P/E (TTM) 10.4× · Cheaper than median
P/B 0.48× · Cheaper than 75% of peers
P/S (TTM) 1.07× · Cheaper than 75% of peers
P/FCF 2.1× · Cheaper than median
EV/EBITDA 3.1× · Cheaper than 75% of peers
PEG 2.91× · 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 34 · sector 33
FUTURE 0 · sector 44
PAST 75 · sector 41
HEALTH 92 · sector 85
DIVIDEND 100 · sector 49

Insider activity: 45/100

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 Aug 13, 2026).

Stock Price Fair Value vs Fair Value
PT Bank Central Asia Tbk BBCA 6,350 IDR 4,637 IDR -27%
KB Financial Group 105560 168,100 KRW 220,258 KRW +31%
PT Bank Rakyat Indonesia (Persero) Tbk BBRI 3,110 IDR 3,792 IDR +22%
PT Bank Mandiri (Persero) Tbk BMRI 4,130 IDR 6,067 IDR +47%
Banco Bradesco S.A BBD 5,120 ARS 8,400 ARS +64%
Shinhan Financial Group 055550 103,800 KRW 146,032 KRW +41%
Hana Financial Group 086790 127,900 KRW 210,506 KRW +65%
Lloyds Banking Group LYG 4,138 ARS 8,275 ARS +100%
Joint Stock Commercial Bank for Foreign Trade of Vietnam, VCB 59,500 VND 45,959 VND -23%
Woori Financial Group 316140 33,000 KRW 60,758 KRW +84%

Compare Bank Polska Kasa Opieki 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 High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Bank Polska Kasa Opieki S.A (PEO) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of 261.17 PLN versus a price of 259.20 PLN, about +1% (fairly valued).
What is the fair value of PEO?
Our model-based fair value for Bank Polska Kasa Opieki S.A is 261.17 PLN (as of Aug 13, 2026), built from audited fundamentals. The current price is 259.20 PLN.
What is the quality score of PEO?
Bank Polska Kasa Opieki S.A has a Quality Score of 57/100. 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 Bank Polska Kasa Opieki S.A (PEO)?
Bank Polska Kasa Opieki S.A reported trailing-twelve-month revenue of about 16.0B PLN (latest available figure, as of Aug 13, 2026).
What is the net profit margin of PEO?
The net profit margin of Bank Polska Kasa Opieki S.A is about 40.9%, meaning it keeps roughly 40.9% of revenue as net income. Based on the latest reported figures.
Does Bank Polska Kasa Opieki S.A pay a dividend?
Bank Polska Kasa Opieki S.A currently shows a dividend yield of about 8.09% relative to its recent price (as of Aug 13, 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 Bank Polska Kasa Opieki 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.