EN DE

Puuilo Oyj (PUUILO) Fair Value & Analysis

Consumer Cyclical · FI · Market cap €1.4B

PO Puuilo Oyj PUUILO · HE
Price€17.14
Fair Value€12.33
Upside-28.1%
Quality71/100
Watch Puuilo Oyj for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 12.7% net margin
Moderate debt · generates free cash flow
3.15% dividend yield
Mixed vs. peers (7/14)
Wide moat 74/100
Evidence: High Range €8.86 – €20.17 Share as image

Fair value as of: Jul 17, 2026

From 26 valuation models · updated 23 days ago

Share price +0.6% over the past month.

A solid business, but screening 28% overvalued on our models.

What matters now

  • A high-quality business (quality 71/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • A fairly wide model range (€8.86 to €20.17) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

€18.10 €3.66 Fair Value €12.33 Jun 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 17, 2026.

How to read this chart

60‑month range €3.66 – €18.10 · fair‑value band €8.86 – €20.17 · the €17.14 price screens above the €12.33 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 17, 2026.

Full chart & analysis →

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

Analysis

Puuilo Oyj (PUUILO) currently trades at €17.14, while our model-based Fair Value estimate is €12.33, implying the stock looks roughly 28.1% overvalued today. The Quality Score stands at 71/100 (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: high).

Over the trailing twelve months, Puuilo Oyj generated revenue of €442M at a net margin of 12.7%. Revenue grew 15.6% year over year. It earns a return on equity of 55.8%. Net debt stands at €130M. Fundamentals as of Jul 17, 2026

Our scenario range runs from €8.86 (bear case) to €20.17 (bull case); at €17.14, 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 56% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 50% fair-value upside, at -28%, PUUILO 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 BearBaseBull Evidence
Highest evidence
Growth DCF €8.71 €15.74 €25.31 80
Residual Income €3.43 €4.12 €17.65 76
Rev-Margin DCF €5.74 €9.80 €15.37 74
All 26 models by family
DCF Models
FCF DCF €8.99 €15.98 €29.54 38
Owner Earnings €9.42 €17.51 €30.92 31
5Y Revenue Exit €5.74 €9.85 €15.43 39
5Y EBITDA Exit €9.15 €17.30 €27.89 41
5Y P/E Exit €9.50 €18.05 €28.27 38
10Y Revenue Exit €6.70 €10.96 €17.57 36
10Y EBITDA Exit €8.95 €16.11 €27.65 37
10Y P/E Exit €9.17 €16.63 €27.95 35
Earnings-Based
Graham-Dodd €4.53 €25.29 €35.11 54
Lynch FV €7.07 €10.10 €13.13 50
PEG = 1.0 €7.07 €10.10 €13.13 46
EPV €5.40 €6.20 €6.86 59
Dividend Discount
Gordon GGM €5.45 €9.82 €13.52 70
DDM Multi-Stage €5.45 €8.97 €10.49 61
Multiples
P/E Multiple €10.99 €14.65 €18.31 63
P/S Multiple €4.73 €6.31 €7.89 58
P/B Multiple €3.53 €4.70 €5.88 55
EV/EBIT €11.63 €15.66 €19.68 53
EV/EBITDA €9.97 €13.44 €16.91 54
EV/Revenue €3.98 €5.87 €7.77 43
Asset-Based
NCAV (Graham) €0.5900 €0.7900 €1.18 50
Growth DCF
Growth DCF €8.71 €15.74 €25.31 80
Rev-Margin DCF €5.74 €9.80 €15.37 74
Economic Profit
Residual Income €3.43 €4.12 €17.65 76
ROIC Compounder €6.09 €7.80 €9.80 72
Growth Earnings
Growth-Adj P/E €10.86 €15.52 €20.17 68

Widest divergence: DCF Models (€16.11) versus Asset-Based (€0.7900). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) €442M
Revenue growth (YoY) +15.6%
Net margin 12.7%
Return on equity 55.8%
Free cash flow €69.5M FY2026
P/E ratio 19.9
More key figures
Operating margin 17.3%
EPS (TTM) €0.6600
Dividend yield 4.2%
EPS growth (YoY) +13.8%
Net debt €130M FY2026

Figures from reported company fundamentals · as of Jul 17, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 71/100

Of which business quality 69 · Market factors (momentum, volatility) 83

Profitability 83
Margins and returns on capital today
Quality Growth 48
Are margins and returns improving?
Cashflow 71
Earnings quality: real cash, not paper profit
Fin. Strength 65
Balance sheet, leverage, solvency risk
Investment 66
Disciplined investing over empire-building
Low Volatility 81
Calm price path (market factor)
Momentum 86
Price trend over the last 3–12 months (market factor)
52W Momentum 79
Distance to the 52-week high (market factor)
Net Issuance 78
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

Puuilo Oyj operates a discount retail chain in Finland. The company offers products in the categories of building supplies, tools, HVAC and electrical accessories, pet food and supplies, car accessories, groceries, household products, garden supplies, free-time, and other accessories, as well as services.

Full company description

Puuilo Oyj operates a discount retail chain in Finland. The company offers products in the categories of building supplies, tools, HVAC and electrical accessories, pet food and supplies, car accessories, groceries, household products, garden supplies, free-time, and other accessories, as well as services. It sells its products through its retail chain and online stores. It serves consumers and B2B customers in the repair and maintenance, and construction sectors. Puuilo Oyj was founded in 1982 and is headquartered in Vantaa, Finland.

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

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Puuilo Oyj reported revenue of €442M in FY2026 versus €270M in FY2022, a compound +13.1%/yr. Reported net income was €56.0M in FY2026, compounding +15.1%/yr from FY2022.

Growth Quality 98/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2026)
€442M
Latest YoY
+15.3%
Avg. growth/yr (3Y)
+14.3%
Avg. growth/yr (5Y)
+13.1%
Avg. growth/yr (7Y)
+18.3%
Revenue +13.1%/yr
FY22 €270M
FY23 €296M
FY24 €338M
FY25 €384M
FY26 €442M
Net income +15.1%/yr
FY22 €31.9M
FY23 €35.1M
FY24 €38.7M
FY25 €47.9M
FY26 €56.0M

PUUILO screens 28% overvalued. Compare with Falabella S.A →

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). "Puuilo Oyj Fair Value". https://www.fairvalue-calculator.com/stock/PUUILO

Peer Group

Department Stores · 127 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 71 · Top 25%
Fair Value upside −28% · Below median
Return on equity (TTM) 56% · Top 25%
Return on assets 16% · Top 25%
Net margin (TTM) 13% · Top 25%
Operating margin (TTM) 17% · Top 25%
Revenue growth 16% · Top 25%
Dividend yield (TTM) 3.2% · Above median
Debt / equity 0.71× · Higher than 75% of peers

Valuation Multiples vs Department Stores median · lower = cheaper

P/E (TTM) 25.5× · Pricier than median
P/B 16.58× · Pricier than 75% of peers
P/S (TTM) 3.71× · Pricier than 75% of peers
P/FCF 23.6× · Pricier than 75% of peers
EV/EBITDA 21.0× · 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 0 · sector 26
FUTURE 78 · sector 2
PAST 100 · sector 16
HEALTH 65 · sector 96
DIVIDEND 63 · sector 37

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 Department Stores stocks, each showing price versus our Fair Value estimate (as of Jul 17, 2026).

Stock Price Fair Value vs Fair Value
Falabella S.A FALABELLA 5,875 CLP 8,880 CLP +51%
El Puerto de Liverpool, S.A. LIVEPOLC1 99.62 MXN 263.70 MXN +165%
99 Speed Mart Retail Holdings 5326 3.70 MYR 1.45 MYR -61%
Cencosud S.A CENCOSUD 2,040 CLP 2,516 CLP +23%
Vishal Mega Mart Limited VMM ₹113.94 ₹37.39 -67%
SHINSEGAE Inc 004170 610,000 KRW 200,259 KRW -67%
Organización Soriana, S. A. B. de C. V., SORIANAB 30.04 MXN 59.59 MXN +98%
Lotte Shopping Co 023530 155,300 KRW 81,725 KRW -47%
Lojas Renner S.A LREN3 R$14.10 R$33.36 +137%
La Comer, S.A. LACOMERUBC 34.37 MXN 51.49 MXN +50%

Compare Puuilo Oyj 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 Puuilo Oyj (PUUILO) overvalued or undervalued?
As of Jul 17, 2026, our model estimates a fair value of €12.33 versus a price of €17.14, about −28% (overvalued).
What is the fair value of PUUILO?
Our model-based fair value for Puuilo Oyj is €12.33 (as of Jul 17, 2026), built from audited fundamentals. The current price is €17.14.
What is the quality score of PUUILO?
Puuilo Oyj has a Quality Score of 71/100. 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 Puuilo Oyj (PUUILO)?
Puuilo Oyj reported trailing-twelve-month revenue of about €442M (latest available figure, as of Jul 17, 2026).
What is the net profit margin of PUUILO?
The net profit margin of Puuilo Oyj is about 12.7%, meaning it keeps roughly 12.7% of revenue as net income. Based on the latest reported figures.
Does Puuilo Oyj pay a dividend?
Puuilo Oyj currently shows a dividend yield of about 4.17% relative to its recent price (as of Jul 17, 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 Puuilo Oyj 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.