EN DE

Pkp Cargo S.A (PKP) Fair Value & Analysis

Industrials · PL · Market cap 462M PLN

PC Pkp Cargo S.A PKP · WAR
Price10.74 PLN
Fair Value18.47 PLN
Upside+72.0%
Quality55/100
Watch Pkp Cargo S.A for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 1.1% net margin
Moderate debt · generates free cash flow
Mixed vs. peers (7/13)
Narrow moat 26/100
Evidence: High Range 13.86 PLN – 23.09 PLN Share as image

Fair value as of: Jul 18, 2026

From 23 valuation models · updated 23 days ago

Share price +3.5% over the past month.

A solid business, screening 72% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (13.86 PLN). The market is more pessimistic than our downside scenario.
  • Solid quality (55/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

23.10 PLN 10.10 PLN Fair Value 18.47 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 10.10 PLN – 23.10 PLN · fair‑value band 13.86 PLN – 23.09 PLN · the 10.74 PLN price screens below the 18.47 PLN fair value. Dashed = 300-day average. As of Jul 18, 2026.

Full chart & analysis →

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

Analysis

Pkp Cargo S.A (PKP) currently trades at 10.74 PLN, while our model-based Fair Value estimate is 18.47 PLN, implying the stock looks roughly 72.0% undervalued today. The Quality Score stands at 55/100 (solid quality), in the Industrials 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, Pkp Cargo S.A generated revenue of 3.8B PLN at a net margin of 1.1%. Revenue declined 3.3% year over year. It earns a return on equity of 5.9%. Net debt stands at 963M PLN. Fundamentals as of Jul 18, 2026

Our scenario range runs from 13.86 PLN (bear case) to 23.09 PLN (bull case); at 10.74 PLN, the current price sits below 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 40% below its 52-week high and 3% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -28% fair-value upside, at 72%, PKP 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 52.55 PLN 67.27 PLN 90.08 PLN 80
Residual Income 12.69 PLN 12.79 PLN 11.68 PLN 76
Rev-Margin DCF 22.85 PLN 26.18 PLN 31.15 PLN 74
All 23 models by family
DCF Models
FCF DCF 50.90 PLN 66.42 PLN 92.48 PLN 38
5Y Revenue Exit 22.85 PLN 24.83 PLN 27.55 PLN 39
5Y EBITDA Exit 65.12 PLN 97.94 PLN 141.38 PLN 41
5Y P/E Exit 28.86 PLN 35.23 PLN 43.03 PLN 38
10Y Revenue Exit 34.98 PLN 37.50 PLN 39.45 PLN 36
10Y EBITDA Exit 58.47 PLN 78.78 PLN 100.42 PLN 37
10Y P/E Exit 38.34 PLN 43.38 PLN 47.74 PLN 35
Earnings-Based
Graham-Dodd 5.98 PLN 7.31 PLN 8.23 PLN 54
EPV 0.3100 PLN 0.3900 PLN 0.4500 PLN 59
Dividend Discount
Gordon GGM 11.66 PLN 12.57 PLN 13.92 PLN 70
DDM Multi-Stage 11.66 PLN 13.88 PLN 16.74 PLN 61
Multiples
P/E Multiple 13.86 PLN 18.47 PLN 23.09 PLN 63
P/S Multiple 11.22 PLN 14.96 PLN 18.69 PLN 58
P/B Multiple 11.22 PLN 14.96 PLN 18.69 PLN 55
EV/EBIT 1.53 PLN 2.11 PLN 2.70 PLN 53
EV/EBITDA 89.02 PLN 118.77 PLN 148.52 PLN 54
EV/Revenue 1.02 PLN 1.56 PLN 2.10 PLN 43
Asset-Based
NCAV (Graham) 8.67 PLN 11.62 PLN 17.34 PLN 50
Growth DCF
Growth DCF 52.55 PLN 67.27 PLN 90.08 PLN 80
Rev-Margin DCF 22.85 PLN 26.18 PLN 31.15 PLN 74
Economic Profit
Residual Income 12.69 PLN 12.79 PLN 11.68 PLN 76
ROIC Compounder 0.3100 PLN 0.3900 PLN 0.4500 PLN 72
Growth Earnings
Growth-Adj P/E 9.78 PLN 13.98 PLN 18.17 PLN 68

Widest divergence: DCF Models (43.38 PLN) versus Earnings-Based (0.3900 PLN). Highest evidence: Growth DCF (80).

Notify me when PKP reaches fair value

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

Key figures & financial health

Revenue (TTM) 3.8B PLN
Revenue growth (YoY) -3.3%
Net margin 1.1%
Return on equity 5.9%
Free cash flow 282M PLN FY2025
P/E ratio 10.9
More key figures
Operating margin -7.1%
EPS (TTM) 0.9500 PLN
EPS growth (YoY) +9.1%
Net debt 963M PLN FY2025

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

Quality Score breakdown

Overall quality 55/100

Of which business quality 52 · Market factors (momentum, volatility) 26

Profitability 25
Margins and returns on capital today
Quality Growth 61
Are margins and returns improving?
Cashflow 69
Earnings quality: real cash, not paper profit
Fin. Strength 8
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 68
Calm price path (market factor)
Momentum 11
Price trend over the last 3–12 months (market factor)
52W Momentum 6
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

Pkp Cargo S.A. engages in the provision of logistics services in the field of rail freight in Poland and internationally. The company offers rail freight transport services for coal, coke, aggregates, building materials, liquid fuels and chemicals, metals and ores, timber and agricultural crops, emergency and military, and automotive products.

Full company description

Pkp Cargo S.A. engages in the provision of logistics services in the field of rail freight in Poland and internationally. The company offers rail freight transport services for coal, coke, aggregates, building materials, liquid fuels and chemicals, metals and ores, timber and agricultural crops, emergency and military, and automotive products. It also provides intermodal transportation services, such as transport of goods through various means of transport, including train, ship, and car; and railway, road, sea, and air forwarding services, as well as operates transhipment terminals and logistics centers. In addition, it offers railway siding operation services, such as railway traction vehicles for wagon switching, shunting and operation of wagon handling equipment, train clearance from sidings, forwarding and commercial documentation, and diagnostics and maintenance of railway siding infrastructure; and diagnostics and maintenance of railway siding infrastructure; and maintains and repairs rolling stock items. Further, the company involved in the maintenance, repairing, and retrofitting of wagons and locomotives; inspections, maintenance, and emergency repairing of rolling stock; and reclamation work, earthwork, construction, demolition, and other project activities. It serves mining, metallurgical, construction, chemical, timber, food, and automotive industries. Pkp Cargo S.A. was founded in 2001 and is headquartered in Warsaw, Poland.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Pkp Cargo S.A reported revenue of 3.8B PLN in FY2025 versus 4.3B PLN in FY2021, a compound −2.9%/yr. Reported net income was 39.4M PLN in FY2025.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
3.8B PLN
Latest YoY
−15.1%
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.
−11.1%
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.
−1.5%
Avg. growth/yr (15Y) 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.
−1.5%
Revenue −2.9%/yr
FY21 4.3B PLN
FY22 5.4B PLN
FY23 5.5B PLN
FY24 4.5B PLN
FY25 3.8B PLN
Net income
FY21 −225M PLN
FY22 148M PLN
FY23 82.1M PLN
FY24 −2.4B PLN
FY25 39.4M PLN

Watch PKP: 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). "Pkp Cargo S.A Fair Value". https://www.fairvalue-calculator.com/stock/PKP

Peer Group

Railroads · 111 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 +72% · Top 25%
Return on equity (TTM) 6% · Below median
Return on assets -1% · Bottom 25%
Net margin (TTM) 1% · Bottom 25%
Operating margin (TTM) -7% · Bottom 25%
Revenue growth -3% · Below median
Debt / equity 0.53× · Higher than median

Valuation Multiples vs Railroads median · lower = cheaper

P/E (TTM) 10.9× · Cheaper than 75% of peers
P/B 0.16× · Cheaper than 75% of peers
P/S (TTM) 0.03× · Cheaper than 75% of peers
P/FCF 0.4× · Cheaper than 75% of peers
EV/EBITDA 0.6× · 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 100 · sector 28
FUTURE 0 · sector 20
PAST 24 · sector 31
HEALTH 74 · sector 88
DIVIDEND 0 · sector 41

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 Railroads stocks, each showing price versus our Fair Value estimate (as of Jul 18, 2026).

Stock Price Fair Value vs Fair Value
Union Pacific Corporation UNP $301.75 $144.60 -52%
CSX Corporation CSX $49.41 $12.85 -74%
Canadian Pacific Kansas City Limited CP $92.91 $35.00 -62%
Canadian National Railway Company CNI $128.22 $92.63 -28%
Norfolk Southern Corporation NSC $327.47 $117.90 -64%
Westinghouse Air Brake Technologies Corporation WAB $259.71 $144.80 -44%
Beijing-Shanghai High-Speed Railway Co 601816 ¥4.82 ¥5.65 +17%
CRRC Corporation 601766 ¥5.65 ¥9.53 +69%
Daqin Railway Co 601006 ¥4.85 ¥6.24 +29%
Hyundai Rotem Company 064350 167,700 KRW 125,182 KRW -25%

Compare Pkp Cargo 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 Pkp Cargo S.A (PKP) overvalued or undervalued?
As of Jul 18, 2026, our model estimates a fair value of 18.47 PLN versus a price of 10.74 PLN, about +72% (undervalued).
What is the fair value of PKP?
Our model-based fair value for Pkp Cargo S.A is 18.47 PLN (as of Jul 18, 2026), built from audited fundamentals. The current price is 10.74 PLN.
What is the quality score of PKP?
Pkp Cargo S.A has a Quality Score of 55/100. 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 Pkp Cargo S.A (PKP)?
Pkp Cargo S.A reported trailing-twelve-month revenue of about 3.8B PLN (latest available figure, as of Jul 18, 2026).
What is the net profit margin of PKP?
The net profit margin of Pkp Cargo S.A is about 1.1%, meaning it keeps roughly 1.1% 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 Pkp Cargo 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.