Primoco UAV SE (PRIUA) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Primoco UAV SE stock CZK 1,013, price CZK 646, upside +56.7%, quality 66 out of 100. Rating: strongly undervalued. Calculated from audited financials with 23 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 8, 2026.
How to read this chart
60‑month range 250.00 CZK – 1,250 CZK · fair‑value band 570.62 CZK – 1,316 CZK · the 646.00 CZK price screens below the 1,013 CZK fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow Primoco UAV in your weekly email
Every Wednesday you see whether Primoco UAV is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Primoco UAV SE manufactures and sells unmanned aerial vehicles and related aviation services primarily in Europe, the Middle East, Africa, and Asia. It is also involved in sublease of premises.
Show moreShow less
In addition, the company owns and operates the Písek-Kra"ovice airport; and sells aircraft, controllers, payloads, and spare parts, as well as related equipment and services. Primoco UAV SE was incorporated in 2015 and is based in Prague, the Czech Republic.
Stock analysis
Primoco UAV SE (PRIUA) currently trades at 646.00 CZK, while our model-based Fair Value estimate is 1,013 CZK, implying the stock looks roughly 36% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 1,184 CZK per share, and 12 of the 23 models we run sit above the 646.00 CZK price.
Bear case: the Economic Profit group reads lowest at 242.10 CZK, and 11 of the 23 models stay below the price. Data coverage for this calculation is medium.
Scenario range: 570.62 CZK (bear) to 1,316 CZK (bull), the price of 646.00 CZK sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 66/100 (solid quality), in the Industrials sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Primoco UAV SE reported revenue of 389M CZK in FY2025 versus 13.3M CZK in FY2021, a compound +132.8%/yr. Reported net income was 104M CZK in FY2025.
Key figures
Market cap 3.0B CZK (≈ $140M) Micro · P/E ratio 29.2 · P/S ratio 8.08 · EPS (TTM) 22.12 CZK · Net margin 27.7% · Return on equity 11.8% · Return on assets (EBIT) 19.3% (5-year average) · Operating margin −3,143%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 72 out of 100 (low confidence).
What moves the price
The share trades about 44% below its 52-week high and 5% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −23% fair-value upside, at 57%, PRIUA screens cheaper than that median.
Fair Value models
Bear570.62 CZKFair Value 1,013 CZKBull1,316 CZK
Price 646.00 CZK · Upside +56.7%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (12.16 CZK per share) are deliberately not added.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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.95/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
What shareholders gained per year (last 3 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 3 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
−6.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year−6.9%
Dividend (yield on the price)0.0%
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.−20% → 33%
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+5.1%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Czechia: IMF forecast 2.2% a year to 2030, 4.5% from 2016 to 2025) that is about +2.8% a year for the price.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Aerospace & Defense · 238 stocks
Beats the industry median on 7/10 measures
Overall it ranks above its industry peers.
Valuation
Quality Score66 · Top 25%
Fair Value upside+56.7% · Top 25%
Profitability
Return on equity (12 months)11.8% · Above median
Return on assets10.5% · Top 25%
Net margin (12 months)27.7% · Top 25%
Valuation Multiplesvs Aerospace & Defense median · lower = cheaper
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). "Primoco UAV SE Fair Value". https://www.fairvalue-calculator.com/stock/PRIUA
Frequently asked questions
Is Primoco UAV SE (PRIUA) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of 1,013 CZK versus a price of 646.00 CZK, about +57% upside (undervalued).
What is the fair value of PRIUA?
Our model-based fair value for Primoco UAV SE is 1,013 CZK (as of Nov 8, 2026), built from audited fundamentals. The current price: 646.00 CZK.
What is the quality score of PRIUA?
Primoco UAV SE has a Quality Score of 66/100. 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 price target for Primoco UAV SE (PRIUA)?
Our model-based price target is the fair value of 1,013 CZK (as of Nov 8, 2026) from 23 valuation models. Cautious scenario 570.62 CZK, optimistic scenario 1,316 CZK. It is a calculation from audited fundamentals, not an analyst target.
What is the Primoco UAV SE stock forecast for 2026?
Our models put fair value at 1,013 CZK, about +57% upside versus a price of 646.00 CZK (undervalued). Cautious scenario 570.62 CZK, optimistic scenario 1,316 CZK. The calculation is refreshed regularly with new filings.
What is the revenue of Primoco UAV SE (PRIUA)?
Primoco UAV SE reported trailing-twelve-month revenue of about 241M CZK (latest available figure, as of Nov 8, 2026).
What growth is priced into Primoco UAV SE (PRIUA)?
For today's price to be fair in a discounted-cash-flow model, Primoco UAV SE would have to grow free cash flow by +5.1 % per year for five years (discount rate 14.0 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +66.0 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of PRIUA use?
Our models discount Primoco UAV SE at 14.0 %: a base by market capitalisation (micro), damped by beta 0.21, country premium for Czechia. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Primoco UAV SE that is +5.1 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (14.0 %) and the same formula as our fair value.
How much growth has Primoco UAV SE (PRIUA) delivered so far?
Over the past 5 years revenue at Primoco UAV SE grew +66.0 % a year. The price currently implies free-cash-flow growth of +5.1 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Primoco UAV SE (PRIUA) growing?
The median revenue growth in the sector is +7.8 % a year. That is the yardstick for the growth priced into Primoco UAV SE (+5.1 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Primoco UAV SE (PRIUA)?
The free-cash-flow yield on the price is 8.47 %: that much free cash flow Primoco UAV SE produces per unit of market value. When it exceeds the discount rate of our models (14.0 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Primoco UAV SE (PRIUA)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Primoco UAV SE it is 1,013 CZK per share (as of Nov 8, 2026), against a price of 646.00 CZK. It is the blended result of 23 valuation models in 7 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Primoco UAV SE stock overvalued or undervalued in 2026?
As of Nov 8, 2026, PRIUA trades below its calculated fair value: price 646.00 CZK, fair value 1,013 CZK, a gap of about +57% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of PRIUA?
No. The price is what the market pays today (646.00 CZK); the fair value is what the company's own numbers justify (1,013 CZK). For Primoco UAV SE the two are 366.54 CZK per share apart. That gap is exactly why we show both numbers side by side.
How much is Primoco UAV SE worth?
The market values Primoco UAV SE at about 3.0B CZK (market capitalisation, as of Nov 8, 2026). Per share that is 646.00 CZK; our models calculate a fair value of 1,013 CZK per share.
What do the bullish and bearish scenarios say about PRIUA?
Our models span a range for Primoco UAV SE: cautious scenario 570.62 CZK, base 1,013 CZK, optimistic 1,316 CZK per share (as of Nov 8, 2026, price 646.00 CZK). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of PRIUA?
Primoco UAV SE trades at a price-to-earnings ratio of 29.2 (as of Nov 8, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 1,013 CZK is built from several models across several years. Other multiples: P/B 5.3, P/S 12.6, EV/EBITDA 30.8.
How solid is the balance sheet of Primoco UAV SE (PRIUA)?
Balance-sheet figures for Primoco UAV SE (as of Nov 8, 2026): return on equity 11.8%. They feed the Quality Score of 66/100, which measures business quality independently of the share price.
How far is PRIUA from its 52-week high?
Primoco UAV SE trades at 646.00 CZK, about 44% below its 52-week high of 1,150 CZK and 5% above the low of 618.00 CZK (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 1,013 CZK is for.
Which stocks are comparable to Primoco UAV SE?
From the same area (Industrials) we also value General Electric Company, RTX Corporation, Airbus SE, Lockheed Martin Corporation, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Primoco UAV SE stock attractive at the current price?
The data as of Nov 8, 2026: price 646.00 CZK, calculated fair value 1,013 CZK (+57%), Quality Score 66/100, from 23 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of PRIUA calculated?
We run Primoco UAV SE through 23 models from 7 families: DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 1,013 CZK builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. Primoco UAV SE currently trades 36% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Primoco UAV SE (PRIUA)?
The closing price on Nov 6, 2026 was 646.00 CZK. Our model-based fair value is 1,013 CZK, about +57% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Primoco UAV SE right now?
Solid quality (66/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (570.62 CZK to 1,316 CZK) leaves room in how you read the outcome.
Key figures of Primoco UAV SE
How large is the market capitalisation of Primoco UAV SE (PRIUA)?
The market capitalisation of Primoco UAV SE is 3.0B CZK (≈ $140M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Primoco UAV SE (PRIUA)?
The price-to-sales ratio of Primoco UAV SE is 8.08 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Primoco UAV SE (PRIUA)?
Earnings per share at Primoco UAV SE are 22.12 CZK (price ÷ EPS = P/E 29.2). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Primoco UAV SE (PRIUA)?
The net margin of Primoco UAV SE is 27.7% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Primoco UAV SE (PRIUA)?
The return on equity (ROE) of Primoco UAV SE is 11.8% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Primoco UAV SE (PRIUA)?
On an EBIT basis the return on assets of Primoco UAV SE is 19.3% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Primoco UAV SE (PRIUA)?
The operating margin of Primoco UAV SE is −3,143% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast are earnings growing at Primoco UAV SE (PRIUA)?
Earnings per share at Primoco UAV SE are growing −37.8% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch Primoco UAV SE in the live analysis
One click puts Primoco UAV SE on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 8, 2026