EN DE

PLI Fair Value & Analysis

Consumer Cyclical · PL · Market cap 106M PLN

P PLI PLI · WAR
Price6.70 PLN
Fair Value1.88 PLN
Upside-71.9%
Quality55/100
Watch PLI for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 0.0% net margin
Low debt · generates free cash flow
Trails peers (2/10)
Narrow moat 41/100
Evidence: Medium Range 1.02 PLN – 2.75 PLN Share as image

Fair value as of: Jul 10, 2026

From 11 valuation models · updated 31 days ago

Fair value updated Jul 10, 2026, revised from 4.49 PLN to 1.88 PLN (−58.1%) since Jun 24, 2026. Share price +3.1% over the past month.

A solid business, but screening 72% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (2.75 PLN). The favourable scenario is already priced in.
  • The model range is unusually wide (1.02 PLN to 2.75 PLN). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid but not exceptional quality (55/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

30.82 PLN 5.00 PLN Fair Value 1.88 PLN Mar 2021 Jul 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 10, 2026.

How to read this chart

60‑month range 5.00 PLN – 30.82 PLN · fair‑value band 1.02 PLN – 2.75 PLN · the 6.70 PLN price screens above the 1.88 PLN fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 10, 2026.

Full chart & analysis →

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

Analysis

PLI (PLI) currently trades at 6.70 PLN, while our model-based Fair Value estimate is 1.88 PLN, implying the stock looks roughly 71.9% overvalued today. The Quality Score stands at 55/100 (solid quality), in the Consumer Cyclical 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).

Net debt stands at 15.8M PLN. The stock trades on a trailing P/E of 67.4. Fundamentals as of Jul 10, 2026

Our scenario range runs from 1.02 PLN (bear case) to 2.75 PLN (bull case); at 6.70 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 about 55% below its 52-week high and 68% above its 52-week low. For context, the median of 10 Consumer Cyclical peers we cover trades at 21% fair-value upside, at -72%, PLI 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
Growth DCF 1.99 PLN 2.50 PLN 3.07 PLN 80
Rev-Margin DCF 2.04 PLN 2.97 PLN 3.99 PLN 74
EV/EBITDA 0.7800 PLN 0.9800 PLN 1.17 PLN 54
All 11 models by family
DCF Models
FCF DCF 1.97 PLN 2.55 PLN 3.22 PLN 38
Owner Earnings 0.4800 PLN 0.5700 PLN 0.6700 PLN 31
5Y Revenue Exit 2.04 PLN 2.95 PLN 4.07 PLN 39
5Y EBITDA Exit 1.28 PLN 1.57 PLN 1.89 PLN 41
10Y Revenue Exit 1.95 PLN 2.67 PLN 3.58 PLN 36
10Y EBITDA Exit 1.58 PLN 1.87 PLN 2.20 PLN 37
Multiples
EV/EBITDA 0.7800 PLN 0.9800 PLN 1.17 PLN 54
EV/Revenue 2.23 PLN 3.09 PLN 3.96 PLN 43
Asset-Based
NCAV (Graham) 0.6400 PLN 0.8600 PLN 1.28 PLN 50
Growth DCF
Growth DCF 1.99 PLN 2.50 PLN 3.07 PLN 80
Rev-Margin DCF 2.04 PLN 2.97 PLN 3.99 PLN 74

Widest divergence: Growth DCF (2.50 PLN) versus Asset-Based (0.8600 PLN). Highest evidence: Growth DCF (80).

Notify me when PLI reaches fair value

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

Key figures & financial health

Return on equity 1,115%
Free cash flow 3.5M PLN FY2025
P/E ratio 67.4
EPS (TTM) 0.4925 PLN
Net debt 15.8M PLN FY2025

Figures from reported company fundamentals · as of Jul 10, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 55/100

Of which business quality 51 · Market factors (momentum, volatility) 19

Profitability 40
Margins and returns on capital today
Quality Growth 33
Are margins and returns improving?
Cashflow 40
Earnings quality: real cash, not paper profit
Fin. Strength 42
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 11
Calm price path (market factor)
Momentum 27
Price trend over the last 3–12 months (market factor)
52W Momentum 14
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.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

PLI reported revenue of 120M PLN in FY2025 versus 106M PLN in FY2021, a compound +3.0%/yr. Reported net income was −5.3M PLN in FY2025.

Growth Quality 55/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
120M PLN
Latest YoY
−20.9%
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.
−4.9%
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.
+5.6%
Avg. growth/yr (10Y) 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.
+5.5%
Revenue +3.0%/yr
FY21 106M PLN
FY22 139M PLN
FY23 142M PLN
FY24 151M PLN
FY25 120M PLN
Net income
FY21 6.9M PLN
FY22 7.4M PLN
FY23 2.4M PLN
FY24 −8.1M PLN
FY25 −5.3M PLN

PLI screens 72% overvalued. Compare with Megacable Holdings →

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). "PLI Fair Value". https://www.fairvalue-calculator.com/stock/PLI

Peer Group

Communication Services · 1201 stocks

How this stock ranks against its sector: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median. (Industry “Media & Publishing” was too small, so the broader sector is used.)

Quality Score 55 · Above median
Fair Value upside −72% · Bottom 25%
Return on assets 0% · Below median
Net margin (TTM) 0% · Below median
Operating margin (TTM) 0% · Below median
Revenue growth 0% · Below median

Valuation Multiples vs Communication Services median · lower = cheaper

P/E (TTM) 67.4× · Pricier than 75% of peers
P/B 1.40× · Pricier than median
P/FCF 8.1× · 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 20
FUTURE 0 · sector 8
PAST 0 · sector 11
HEALTH 100 · sector 97
DIVIDEND 0 · sector 54

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 Media & Publishing stocks, each showing price versus our Fair Value estimate (as of Jul 10, 2026).

Stock Price Fair Value vs Fair Value
Megacable Holdings MEGACPO 62.14 MXN 72.22 MXN +16%
GTNA GTNA $7.48 $9.04 +21%
GMA7 GMA7 4.39 PHP 9.86 PHP +125%
SM Culture & Contents Co 048550 1,509 KRW 1,113 KRW -26%
ABS ABS 3.14 PHP 3.07 PHP -2%
Showbox Corp 086980 1,996 KRW 3,511 KRW +76%
DIGITAL CHOSUN Inc 033130 1,965 KRW 2,439 KRW +24%
SM Life Design Group 063440 1,136 KRW 2,085 KRW +84%
MB MB 0.2070 PHP 0.0400 PHP -81%
eMnet Inc 123570 1,667 KRW 1,497 KRW -10%

Compare PLI with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical 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 PLI overvalued or undervalued?
As of Jul 10, 2026, our model estimates a fair value of 1.88 PLN versus a price of 6.70 PLN, about −72% (overvalued).
What is the fair value of PLI?
Our model-based fair value for PLI is 1.88 PLN (as of Jul 10, 2026), built from audited fundamentals. The current price is 6.70 PLN.
What is the quality score of PLI?
PLI 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 net profit margin of PLI?
The net profit margin of PLI is about 0.0%, meaning it keeps roughly 0.0% 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 PLI 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.