ZEAL Network SE (TIMA) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of ZEAL Network SE stock €42.90, price €39.90, upside +7.5%, quality 80 out of 100. Rating: fairly valued. Calculated from audited financials with 24 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 6, 2026.
How to read this chart
60‑month range €20.17 – €51.09 · fair‑value band €32.56 – €53.81 · the €39.90 price screens below the €42.90 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 6, 2026.
Follow ZEAL Network in your weekly email
Every Wednesday you see whether ZEAL Network 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.
ZEAL Network SE engages in the online lottery brokerage business in Germany. The company operates through three segments: Germany, ONCE, and ZEAL Ventures.
Show moreShow less
The company's lottery products include LOTTO 6aus49, Spiel 77, Super 6, Eurojackpot, GlücksSpirale, Keno, lotterys clubs, instant lotteries, and Deutsche Fernsehlotterie, as well as charity lotteries, including freiheit+ and Traumhausverlosung.
It also engages in the operation of portals, such as Lotto24 and Tipp24 online lottery brokerage business; operation of games; and online lottery operation for the national organizations, as well as invests in lottery-related start-ups.
The company was formerly known as Tipp24 SE and changed its name to ZEAL Network SE in November 2014. ZEAL Network SE was founded in 1999 and is headquartered in Hamburg, Germany.
Stock analysis
ZEAL Network SE (TIMA) currently trades at €39.90, while our model-based Fair Value estimate is €42.90, so the stock looks roughly fairly valued today (gap 7.0%).
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of €54.97 per share, and 11 of the 24 models we run sit above the €39.90 price.
Bear case: the Economic Profit group reads lowest at €22.34, and 13 of the 24 models stay below the price. Data coverage for this calculation is high.
Scenario range: €32.56 (bear) to €53.81 (bull), the price of €39.90 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 80/100 (high quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
ZEAL Network SE reported revenue of €218M in FY2025 versus €83.6M in FY2021, a compound +27.1%/yr. Reported net income was €41.7M in FY2025, compounding +40.2%/yr from FY2021.
Key figures
Market cap €844M Small · P/E ratio 19.2 · P/S ratio 3.52 · EPS (TTM) €2.08 · Dividend yield 3.5% · Net margin 18.3% · Return on equity 20.6% · Return on assets (EBIT) 7.9% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 77 out of 100 (low confidence).
What moves the price
The share trades about 22% below its 52-week high and 5% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at 12% fair-value upside, at 8%, TIMA screens richer than that median.
Fair Value models
Bear€32.56Fair Value €42.90Bull€53.81
Price €39.90 · Upside +7.5%
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 (€0.5813 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.92/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+16.1%
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+27.6%
Revenue growth 5 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+20.2%
Start year 2020 (pandemic). Over 10 years: +9.4% a year
Revenue growth 21 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+12.2%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) (mathematically smoothed) ⓘ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 5 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. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip.
≈ +43.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year≈ +39.8%
Dividend (yield on the price)3.5%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.base effect: 39.3% / 23.2%
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.4% → 27%
2025 sits 168% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
⚠ Base effect: the rate starts in the earnings trough around 2020 (starting value 0.38 per share, median 1.00 in 2015 to 2018). It measures the recovery from the trough, not lasting growth.
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far and less than analysts expect.
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).
+1.9%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+14.2%
Yearly sales growth analysts expect, extended to five years.
After inflation (euro area: IMF forecast 2.2% a year to 2030, 2.6% from 2016 to 2025) that is about −0.2% a year for the price and +11.7% for the forecasts.
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.Gambling · 45 stocks
Beats the industry median on 6/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score80 · Top 25%
Fair Value upside+7.5% · Below median
Profitability
Return on equity (12 months)20.6% · Above median
Return on assets9.2% · Top 25%
Net margin (12 months)18.3% · Top 25%
Operating margin (12 months)31.4% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)34.0% · Top 25%
Dividend yield (12 months)3.5% · Below median
Balance sheet
Debt / equity0.33× · Above median
Valuation Multiplesvs Gambling median · lower = cheaper
P/E (12 months)19.2× · Pricier than median
P/B3.66× · book value is mostly goodwill ⓘGoodwill and other intangible assets are larger than the equity. The book value mainly reflects prices paid for past acquisitions, so we do not rank this P/B against the peer group.
P/S (12 months)3.52× · Priciest 25%
Price / free cash flow (fiscal year)13.9× · Pricier than median
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). "ZEAL Network SE Fair Value". https://www.fairvalue-calculator.com/stock/TIMA
Frequently asked questions
Is ZEAL Network SE (TIMA) overvalued or undervalued?
As of Nov 6, 2026, our model estimates a fair value of €42.90 versus a price of €39.90, about +8% upside (fairly valued).
What is the fair value of TIMA?
Our model-based fair value for ZEAL Network SE is €42.90 (as of Nov 6, 2026), built from audited fundamentals. The current price: €39.90.
What is the quality score of TIMA?
ZEAL Network SE has a Quality Score of 80/100. 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 ZEAL Network SE (TIMA)?
Our model-based price target is the fair value of €42.90 (as of Nov 6, 2026) from 24 valuation models. Cautious scenario €32.56, optimistic scenario €53.81. It is a calculation from audited fundamentals, not an analyst target.
What is the ZEAL Network SE stock forecast for 2026?
Our models put fair value at €42.90, about +8% upside versus a price of €39.90 (fairly valued). Cautious scenario €32.56, optimistic scenario €53.81. The calculation is refreshed regularly with new filings.
What is the revenue of ZEAL Network SE (TIMA)?
ZEAL Network SE reported trailing-twelve-month revenue of about €240M (latest available figure, as of Nov 6, 2026).
Does ZEAL Network SE pay a dividend?
ZEAL Network SE currently shows a dividend yield of 3.51% relative to its recent price (as of Nov 6, 2026).
How much is the dividend of ZEAL Network SE (TIMA) and when is the ex-dividend date?
ZEAL Network SE pays a dividend of €1.40 per share a year, a dividend yield of 3.5%. The last ex-dividend date was May 21, 2026. A dividend has been paid every year since 2020. The payout ratio is 67.3% of earnings. Free cash flow covers the dividend 2.06 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into ZEAL Network SE (TIMA)?
For today's price to be fair in a discounted-cash-flow model, ZEAL Network SE would have to grow free cash flow by +1.9 % per year for five years (discount rate 9.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +20.2 % per year. As of Nov 6, 2026.
What discount rate (WACC) does the fair value of TIMA use?
Our models discount ZEAL Network SE at 9.6 %: a base by market capitalisation (small), damped by beta 0.29, country premium for Germany. 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 ZEAL Network SE that is +1.9 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (9.6 %) and the same formula as our fair value.
How much growth has ZEAL Network SE (TIMA) delivered so far?
Over the past 5 years revenue at ZEAL Network SE grew +20.2 % a year. The price currently implies free-cash-flow growth of +1.9 % 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 ZEAL Network SE (TIMA) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into ZEAL Network SE (+1.9 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of ZEAL Network SE (TIMA)?
The free-cash-flow yield on the price is 7.22 %: that much free cash flow ZEAL Network SE produces per unit of market value. When it exceeds the discount rate of our models (9.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of ZEAL Network SE (TIMA)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For ZEAL Network SE it is €42.90 per share (as of Nov 6, 2026), against a price of €39.90. It is the blended result of 24 valuation models in 7 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Growth DCF, Economic Profit, Growth Earnings).
Is ZEAL Network SE stock overvalued or undervalued in 2026?
As of Nov 6, 2026, TIMA trades below its calculated fair value: price €39.90, fair value €42.90, a gap of about +8% (fairly valued). 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 TIMA?
No. The price is what the market pays today (€39.90); the fair value is what the company's own numbers justify (€42.90). For ZEAL Network SE the two are €3.00 per share apart. That gap is exactly why we show both numbers side by side.
How much is ZEAL Network SE worth?
The market values ZEAL Network SE at about €844M (market capitalisation, as of Nov 6, 2026). Per share that is €39.90; our models calculate a fair value of €42.90 per share.
What do the bullish and bearish scenarios say about TIMA?
Our models span a range for ZEAL Network SE: cautious scenario €32.56, base €42.90, optimistic €53.81 per share (as of Nov 6, 2026, price €39.90). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of TIMA?
ZEAL Network SE trades at a price-to-earnings ratio of 19.2 (as of Nov 6, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of €42.90 is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2016 to 2025), reported earnings, FY2025 ex one-offs: 34.5. Other multiples: PEG 1.0, P/B 3.7, P/S 3.5, EV/EBITDA 11.2.
What is the PEG ratio of TIMA?
The PEG ratio of ZEAL Network SE is 0.98 (P/E divided by earnings growth, as of Nov 6, 2026). That is below 1, so growth is priced more cheaply than the earnings multiple alone suggests.
How solid is the balance sheet of ZEAL Network SE (TIMA)?
Balance-sheet figures for ZEAL Network SE (as of Nov 6, 2026): return on equity 20.6%, debt of 0.33 per unit of equity. They feed the Quality Score of 80/100, which measures business quality independently of the share price.
How far is TIMA from its 52-week high?
ZEAL Network SE trades at €39.90, about 22% below its 52-week high of €51.09 and 5% above the low of €38.10 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of €42.90 is for.
Which stocks are comparable to ZEAL Network SE?
From the same area (Consumer Cyclical) we also value Evolution AB, Flutter Entertainment plc, The Lottery Corporation, Lottomatica Group, 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 ZEAL Network SE stock attractive at the current price?
The data as of Nov 6, 2026: price €39.90, calculated fair value €42.90 (+8%), Quality Score 80/100, from 24 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 TIMA calculated?
We run ZEAL Network SE through 24 models from 7 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of €42.90 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 13.0% above its aggregate fair value. ZEAL Network SE currently trades 7% 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 ZEAL Network SE (TIMA)?
The closing price on Nov 6, 2026 was €39.90. Our model-based fair value is €42.90, about +8% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with ZEAL Network SE right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. The price sits in the lower half of our model range, the side with the larger margin of safety. The data supports the verdict: every model runs on fully documented inputs.
Where does the earnings growth of ZEAL Network SE (TIMA) come from?
Earnings per share at ZEAL Network SE grew +14.9 % a year from 2014 to 2025. Broken into its drivers: revenue per share +4.9 %, EBIT margin −1.3 %, tax rate +7.2 %, residual (interest, one-offs) +3.5 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of ZEAL Network SE
How large is the market capitalisation of ZEAL Network SE (TIMA)?
The market capitalisation of ZEAL Network SE is €844M. 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 ZEAL Network SE (TIMA)?
The price-to-sales ratio of ZEAL Network SE is 3.52 (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 ZEAL Network SE (TIMA)?
Earnings per share at ZEAL Network SE are €2.08 (price ÷ EPS = P/E 19.2). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of ZEAL Network SE (TIMA)?
The dividend yield of ZEAL Network SE is 3.5% (payout 67.3%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of ZEAL Network SE (TIMA)?
The net margin of ZEAL Network SE is 18.3% (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 ZEAL Network SE (TIMA)?
The return on equity (ROE) of ZEAL Network SE is 20.6% (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 ZEAL Network SE (TIMA)?
On an EBIT basis the return on assets of ZEAL Network SE is 7.9% (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 ZEAL Network SE (TIMA)?
The operating margin of ZEAL Network SE is 31.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at ZEAL Network SE (TIMA)?
Revenue at ZEAL Network SE is growing +34.0% versus a year earlier (3y avg +27.6%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at ZEAL Network SE (TIMA)?
Earnings per share at ZEAL Network SE are growing +39.1% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does ZEAL Network SE (TIMA) hold?
ZEAL Network SE holds more cash than debt, €30.5M net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch ZEAL Network SE in the live analysis
One click puts ZEAL Network SE on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 6, 2026