EN DE

Teixeira Duarte, S.A (TDSA) Fair Value & Analysis

Industrials · PT · Market cap €197M

TD Teixeira Duarte, S.A TDSA · LS
Price€0.4800
Fair Value€1.20
Upside+150.0%
Quality52/100
Watch Teixeira Duarte, S.A for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 7.0% net margin
High debt · generates free cash flow
Mixed vs. peers (6/13)
Narrow moat 43/100
Evidence: High Range €0.8100 – €2.46 Share as image

Fair value as of: Jul 25, 2026

From 15 valuation models · updated 16 days ago

Share price +13.2% over the past month.

A solid business, screening 150% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (€0.8100). The market is more pessimistic than our downside scenario.
  • The model range is unusually wide (€0.8100 to €2.46). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid quality (52/100) 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)

€0.7780 €0.0634 Fair Value €1.20 Mar 2021 Jun 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 25, 2026.

How to read this chart

60‑month range €0.0634 – €0.7780 · fair‑value band €0.8100 – €2.46 · the €0.4800 price screens below the €1.20 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 25, 2026.

Full chart & analysis →

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

Analysis

Teixeira Duarte, S.A (TDSA) currently trades at €0.4800, while our model-based Fair Value estimate is €1.20, implying the stock looks roughly 150.0% undervalued today. The Quality Score stands at 52/100 (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, Teixeira Duarte, S.A generated revenue of €717M at a net margin of 7.0%. Revenue declined 1.8% year over year. It earns a return on equity of 31.7%. Net debt stands at €467M. Fundamentals as of Jul 25, 2026

Our scenario range runs from €0.8100 (bear case) to €2.46 (bull case); at €0.4800, 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 41% below its 52-week high and 78% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -45% fair-value upside, at 150%, TDSA 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 €0.7000 €1.13 €11.25 76
Gordon GGM €0.0100 €0.0100 €0.0200 70
Growth-Adj P/E €1.32 €1.89 €2.46 68
All 15 models by family
DCF Models
Owner Earnings €0.3300 €0.6400 €1.14 31
5Y EBITDA Exit €0.3300 €0.8800 41
5Y P/E Exit €0.2200 €0.8500 €1.60 38
10Y EBITDA Exit €0.0200 €0.2700 37
10Y P/E Exit €0.2900 €0.6300 35
Earnings-Based
Graham-Dodd €0.8100 €0.9900 €1.11 54
Dividend Discount
Gordon GGM €0.0100 €0.0100 €0.0200 70
DDM Multi-Stage €0.0100 €0.0200 €0.0200 61
Multiples
P/E Multiple €1.88 €2.50 €3.13 63
P/S Multiple €1.52 €2.03 €2.53 58
P/B Multiple €1.17 €1.57 €1.96 55
EV/EBITDA €0.3500 €0.7500 €1.16 54
Asset-Based
NCAV (Graham) €0.1700 €0.2300 €0.3500 50
Economic Profit
Residual Income €0.7000 €1.13 €11.25 76
Growth Earnings
Growth-Adj P/E €1.32 €1.89 €2.46 68

Widest divergence: Growth Earnings (€1.89) versus Dividend Discount (€0.0100). Highest evidence: Residual Income (76).

Notify me when TDSA reaches fair value

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

Key figures & financial health

Revenue (TTM) €717M
Revenue growth (YoY) -1.8%
Net margin 7.0%
Return on equity 31.7%
Free cash flow €29.3M FY2025
P/E ratio 3.9
More key figures
Operating margin -1.7%
EPS (TTM) €0.1200
EPS growth (YoY) -52.6%
Net debt €467M FY2025

Figures from reported company fundamentals · as of Jul 25, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 52/100

Of which business quality 46 · Market factors (momentum, volatility) 54

Profitability 52
Margins and returns on capital today
Quality Growth 64
Are margins and returns improving?
Cashflow 15
Earnings quality: real cash, not paper profit
Fin. Strength 6
Balance sheet, leverage, solvency risk
Investment 97
Disciplined investing over empire-building
Low Volatility 44
Calm price path (market factor)
Momentum 52
Price trend over the last 3–12 months (market factor)
52W Momentum 69
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

Teixeira Duarte, S.A., together with its subsidiaries, operates in the construction, concessions and services, real estate, hospitality, distribution, and automotive sectors in Portugal, Angola, Brazil, Mozambique, and internationally.

Full company description

Teixeira Duarte, S.A., together with its subsidiaries, operates in the construction, concessions and services, real estate, hospitality, distribution, and automotive sectors in Portugal, Angola, Brazil, Mozambique, and internationally. The company is involved in the various construction activities, including geotechnical engineering and rehabilitation, buildings, infrastructures, and metalworking, as well as underground, railway, and maritime works; and the provision of concessions and services in various business areas, such as facilities management and services, educational activities for a pre-school to secondary education school, environmental initiatives, and small hydropower plants. It also develops, promotes, and manages real estate properties; operates hotels; and provides catering services. In addition, the company is involved in the retail of food products under the Maxi and Pastelarias Nilo brands; furniture and decoration products under the Dakaza brand; and pharmaceutical products and services under the Farmácia Popular brand, as well as engages in brand representation and distribution activities. Further, it distributes and sells light cars, motorcycles, and equipment under the TDA brand; and provides technical assistance. Teixeira Duarte, S.A. was founded in 1921 and is headquartered in Oeiras, Portugal.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Teixeira Duarte, S.A reported revenue of €706M in FY2025 versus €539M in FY2021, a compound +7.0%/yr. Reported net income was €50.0M in FY2025.

Growth Quality 58/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
€706M
Latest YoY
−8.9%
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.
−5.4%
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.
+3.0%
Avg. growth/yr (18Y) 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.
−2.0%
Revenue +7.0%/yr
FY21 €539M
FY22 €834M
FY23 €767M
FY24 €775M
FY25 €706M
Net income
FY21 −€119M
FY22 −€13.3M
FY23 −€11.8M
FY24 €25.6M
FY25 €50.0M

Watch TDSA: 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). "Teixeira Duarte, S.A Fair Value". https://www.fairvalue-calculator.com/stock/TDSA

Peer Group

Engineering & Construction · 839 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 52 · Above median
Fair Value upside +150% · Top 25%
Return on equity (TTM) 32% · Top 25%
Return on assets -0% · Bottom 25%
Net margin (TTM) 7% · Above median
Operating margin (TTM) -2% · Bottom 25%
Revenue growth -2% · Below median
Debt / equity 3.20× · Higher than 75% of peers

Valuation Multiples vs Engineering & Construction median · lower = cheaper

P/E (TTM) 3.9× · Cheaper than 75% of peers
P/B 1.56× · Pricier than median
P/S (TTM) 0.32× · Cheaper than median
P/FCF 7.8× · Pricier than median
EV/EBITDA 23.8× · 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 100 · sector 16
FUTURE 0 · sector 17
PAST 100 · sector 26
HEALTH 0 · sector 94
DIVIDEND 0 · sector 33

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 25, 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 Teixeira Duarte, 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 Teixeira Duarte, S.A (TDSA) overvalued or undervalued?
As of Jul 25, 2026, our model estimates a fair value of €1.20 versus a price of €0.4800, about +150% (undervalued).
What is the fair value of TDSA?
Our model-based fair value for Teixeira Duarte, S.A is €1.20 (as of Jul 25, 2026), built from audited fundamentals. The current price is €0.4800.
What is the quality score of TDSA?
Teixeira Duarte, S.A has a Quality Score of 52/100. 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 Teixeira Duarte, S.A (TDSA)?
Teixeira Duarte, S.A reported trailing-twelve-month revenue of about €717M (latest available figure, as of Jul 25, 2026).
What is the net profit margin of TDSA?
The net profit margin of Teixeira Duarte, S.A is about 7.0%, meaning it keeps roughly 7.0% 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 Teixeira Duarte, 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.