EN DE

PJP Makrum S.A (PJP) Fair Value & Analysis

Industrials · PL · Market cap 120M PLN

PM PJP Makrum S.A PJP · WAR
Price24.00 PLN
Fair Value17.65 PLN
Upside-26.5%
Quality39/100
Watch PJP Makrum S.A for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 0.8% net margin
Moderate debt · generates free cash flow
Trails peers (2/14)
Narrow moat 24/100
Evidence: High Range 13.24 PLN – 17.65 PLN Share as image

Fair value as of: Jul 14, 2026

From 23 valuation models · updated 27 days ago

Share price +21.2% over the past month.

Below-average quality, and screening another 26% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (17.65 PLN). The favourable scenario is already priced in.
  • Weak quality (39/100) and above fair value at the same time, the margin of safety is missing on both counts.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

24.00 PLN 5.17 PLN Fair Value 17.65 PLN Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 14, 2026.

How to read this chart

60‑month range 5.17 PLN – 24.00 PLN · fair‑value band 13.24 PLN – 17.65 PLN · the 24.00 PLN price screens above the 17.65 PLN fair value. Dashed = 300-day average. As of Jul 14, 2026.

Full chart & analysis →

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

Analysis

PJP Makrum S.A (PJP) currently trades at 24.00 PLN, while our model-based Fair Value estimate is 17.65 PLN, implying the stock looks roughly 26.5% overvalued today. The Quality Score stands at 39/100 (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: high).

Over the trailing twelve months, PJP Makrum S.A generated revenue of 492M PLN at a net margin of 1.3%. Revenue grew 22.5% year over year. It earns a return on equity of 3.8%. Net debt stands at 197M PLN. Fundamentals as of Jul 14, 2026

Our scenario range runs from 13.24 PLN (bear case) to 17.65 PLN (bull case); at 24.00 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 85% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at -45% fair-value upside, at -26%, PJP 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
Residual Income 18.55 PLN 17.73 PLN 13.86 PLN 76
ROIC Compounder 0.7000 PLN 72
Gordon GGM 3.55 PLN 5.95 PLN 7.72 PLN 70
All 23 models by family
DCF Models
FCF DCF 0.0200 PLN 38
5Y Revenue Exit 8.87 PLN 22.31 PLN 39
5Y EBITDA Exit 7.02 PLN 24.98 PLN 46.85 PLN 41
5Y P/E Exit 5.23 PLN 14.34 PLN 38
10Y Revenue Exit 3.11 PLN 14.27 PLN 36
10Y EBITDA Exit 0.4300 PLN 12.88 PLN 30.89 PLN 37
10Y P/E Exit 0.9000 PLN 8.89 PLN 35
Earnings-Based
Graham-Dodd 7.06 PLN 26.54 PLN 35.90 PLN 54
Lynch FV 6.41 PLN 9.16 PLN 11.91 PLN 50
PEG = 1.0 6.41 PLN 9.16 PLN 11.91 PLN 46
EPV 0.7000 PLN 59
Dividend Discount
Gordon GGM 3.55 PLN 5.95 PLN 7.72 PLN 70
DDM Multi-Stage 3.55 PLN 5.64 PLN 6.40 PLN 61
Multiples
P/E Multiple 16.35 PLN 21.80 PLN 27.26 PLN 63
P/S Multiple 13.24 PLN 17.65 PLN 22.06 PLN 58
P/B Multiple 13.24 PLN 17.65 PLN 22.06 PLN 55
EV/EBIT 11.72 PLN 20.44 PLN 29.16 PLN 53
EV/EBITDA 21.71 PLN 33.76 PLN 45.80 PLN 54
EV/Revenue 4.23 PLN 12.23 PLN 20.23 PLN 43
Asset-Based
NCAV (Graham) 13.89 PLN 18.61 PLN 27.78 PLN 50
Economic Profit
Residual Income 18.55 PLN 17.73 PLN 13.86 PLN 76
ROIC Compounder 0.7000 PLN 72
Growth Earnings
Growth-Adj P/E 11.80 PLN 16.85 PLN 21.91 PLN 68

Widest divergence: Asset-Based (18.61 PLN) versus DCF Models (5.23 PLN). Highest evidence: Residual Income (76).

Notify me when PJP reaches fair value

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

Key figures & financial health

Revenue (TTM) 470M PLN
Revenue growth (YoY) -20.7%
Net margin 0.8%
Return on equity 2.2%
Free cash flow 4.7M PLN FY2025
P/E ratio 33.3
More key figures
Operating margin -1.3%
EPS (TTM) 0.6000 PLN
EPS growth (YoY) +8.0%
Net debt 197M PLN FY2025

Figures from reported company fundamentals · as of Jul 14, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 39/100

Of which business quality 39 · Market factors (momentum, volatility) 76

Profitability 30
Margins and returns on capital today
Quality Growth 30
Are margins and returns improving?
Cashflow 37
Earnings quality: real cash, not paper profit
Fin. Strength 19
Balance sheet, leverage, solvency risk
Investment 58
Disciplined investing over empire-building
Low Volatility 64
Calm price path (market factor)
Momentum 75
Price trend over the last 3–12 months (market factor)
52W Momentum 91
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

PJP Makrum S.A. engages in manufactures and sells industrial equipment and provides industrial construction services in Poland and internationally.

Full company description

PJP Makrum S.A. engages in manufactures and sells industrial equipment and provides industrial construction services in Poland and internationally. The company offers handling systems, aluminium façades, flood dams, crushing and grinding machines, parking platforms, industrial construction, forklifts, warehouse equipment, fire protection products, and aluminium joinery, lift-and-slide doors; and construction of office buildings, shopping centers, supermarkets, and residential buildings. The company was founded in 1948 and is based in Bydgoszcz, Poland. PJP MAKRUM SA operates as a subsidiary of Immobile SA.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

PJP Makrum S.A reported revenue of 492M PLN in FY2025 versus 312M PLN in FY2021, a compound +12.1%/yr. Reported net income was 6.2M PLN in FY2025, compounding +34.9%/yr from FY2021.

Growth Quality 70/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
492M PLN
Latest YoY
+10.8%
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.
−2.6%
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.
+7.6%
Avg. growth/yr (17Y) 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.
+5.1%
Revenue +12.1%/yr
FY21 312M PLN
FY22 532M PLN
FY23 427M PLN
FY24 444M PLN
FY25 492M PLN
Net income +34.9%/yr
FY21 1.9M PLN
FY22 28.6M PLN
FY23 17.7M PLN
FY24 10.5M PLN
FY25 6.2M PLN

PJP screens 26% overvalued. Compare with Larsen & Toubro Limited →

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

Peer Group

Engineering & Construction · 842 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 39 · Below median
Fair Value upside −27% · Below median
Return on equity (TTM) 2% · Below median
Return on assets 1% · Below median
Net margin (TTM) 1% · Below median
Operating margin (TTM) -1% · Bottom 25%
Revenue growth -21% · Bottom 25%
Dividend yield (TTM) 0.0% · Bottom 25%
Debt / equity 0.59× · Higher than 75% of peers

Valuation Multiples vs Engineering & Construction median · lower = cheaper

P/E (TTM) 33.3× · Pricier than 75% of peers
P/B 0.19× · Cheaper than 75% of peers
P/S (TTM) 0.07× · Cheaper than 75% of peers
P/FCF 6.8× · Pricier than median
EV/EBITDA 9.3× · Pricier 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 0 · sector 15
FUTURE 0 · sector 17
PAST 9 · sector 26
HEALTH 71 · sector 94
DIVIDEND 0 · sector 33

VALUE 0: the price sits above our fair-value range.

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 Engineering & Construction stocks, each showing price versus our Fair Value estimate (as of Jul 14, 2026).

Stock Price Fair Value vs Fair Value
Larsen & Toubro Limited LT ₹3,815 ₹1,994 -48%
Samsung C&T Corporation 028260 346,000 KRW 268,779 KRW -22%
Hyundai Engineering & Construction Co 000720 99,000 KRW 63,993 KRW -35%
United Integrated Services Co 2404 1,250 TWD 925.62 TWD -26%
Samsung E&A Co 028050 42,550 KRW 44,840 KRW +5%
Rail Vikas Nigam Limited RVNL ₹232.67 ₹61.46 -74%
Daewoo Engineering & Construction Co 047040 16,240 KRW 6,507 KRW -60%
NBCC (India) Limited NBCC ₹96.32 ₹48.22 -50%
Cemindia Projects Limited CEMPRO ₹1,330 ₹730.69 -45%
KEPCO Engineering & Construction Company 052690 92,700 KRW 20,172 KRW -78%

Compare PJP Makrum 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 PJP Makrum S.A (PJP) overvalued or undervalued?
As of Jul 14, 2026, our model estimates a fair value of 17.65 PLN versus a price of 24.00 PLN, about −26% (overvalued).
What is the fair value of PJP?
Our model-based fair value for PJP Makrum S.A is 17.65 PLN (as of Jul 14, 2026), built from audited fundamentals. The current price is 24.00 PLN.
What is the quality score of PJP?
PJP Makrum S.A has a Quality Score of 39/100. 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 PJP Makrum S.A (PJP)?
PJP Makrum S.A reported trailing-twelve-month revenue of about 492M PLN (latest available figure, as of Jul 14, 2026).
What is the net profit margin of PJP?
The net profit margin of PJP Makrum S.A is about 1.3%, meaning it keeps roughly 1.3% 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 PJP Makrum 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.