EN DE

Tatry mountain resorts, a.s., (TMR) Fair Value & Analysis

Consumer Cyclical · PL · Market cap 977M PLN

TM Tatry mountain resorts, a.s., TMR · WAR
Price70.50 PLN
Fair Value35.79 PLN
Upside-49.2%
Quality22/100
Watch Tatry mountain resorts, a.s., for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Loss-making · -5.5% net margin
High debt · generates free cash flow
Trails peers (1/12)
Narrow moat 17/100
Evidence: High Range 35.79 PLN – 130.88 PLN Share as image

Fair value as of: Jul 13, 2026

From 13 valuation models · updated 29 days ago

Share price −6.0% over the past month.

Below-average quality, and screening another 49% overvalued on our models.

What matters now

  • Weak quality (22/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • The model range is unusually wide (35.79 PLN to 130.88 PLN). The outcome hinges heavily on assumptions, so read the point estimate with caution.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

206.00 PLN 70.00 PLN Fair Value 35.79 PLN Jul 2017 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 13, 2026.

How to read this chart

60‑month range 70.00 PLN – 206.00 PLN · fair‑value band 35.79 PLN – 130.88 PLN · the 70.50 PLN price screens above the 35.79 PLN fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 13, 2026.

Full chart & analysis →

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

Analysis

Tatry mountain resorts, a.s., (TMR) currently trades at 70.50 PLN, while our model-based Fair Value estimate is 35.79 PLN, implying the stock looks roughly 49.2% overvalued today. The Quality Score stands at 22/100 (below-average 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, Tatry mountain resorts, a.s., generated revenue of 209M PLN at a net margin of -5.5%. Revenue grew 2.1% year over year. It earns a return on equity of -8.2%. Net debt stands at 250M PLN. Fundamentals as of Jul 13, 2026

Our scenario range runs from 35.79 PLN (bear case) to 130.88 PLN (bull case); at 70.50 PLN, 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 about 34% below its 52-week high, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 11% fair-value upside, at -49%, TMR 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.

Note: the current price implies far more future growth than the conservative anchors of our models allow (base growth is deliberately capped, we do not regard such extreme rates as sustainable). Our models are not designed for expectations this high; that is why the individual models scatter extremely (1.29 PLN to 38.38 PLN). Read the values as a conservative anchor, not as a price target.
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 4.40 PLN 17.60 PLN 80
Rev-Margin DCF 6.19 PLN 21.11 PLN 74
Gordon GGM 4.02 PLN 7.25 PLN 9.98 PLN 70
All 13 models by family
DCF Models
FCF DCF 4.72 PLN 23.45 PLN 38
5Y Revenue Exit 6.61 PLN 22.51 PLN 39
5Y EBITDA Exit 9.89 PLN 38.38 PLN 76.19 PLN 41
10Y Revenue Exit 4.95 PLN 21.91 PLN 36
10Y EBITDA Exit 4.08 PLN 26.92 PLN 65.31 PLN 37
Dividend Discount
Gordon GGM 4.02 PLN 7.25 PLN 9.98 PLN 70
DDM Multi-Stage 4.02 PLN 6.62 PLN 7.74 PLN 61
Multiples
EV/EBIT 7.73 PLN 16.30 PLN 24.86 PLN 53
EV/EBITDA 20.72 PLN 33.61 PLN 46.50 PLN 54
EV/Revenue 1.29 PLN 7.07 PLN 43
Asset-Based
NCAV (Graham) 5.13 PLN 6.88 PLN 10.26 PLN 50
Growth DCF
Growth DCF 4.40 PLN 17.60 PLN 80
Rev-Margin DCF 6.19 PLN 21.11 PLN 74

Widest divergence: Multiples (16.30 PLN) versus Growth DCF (4.40 PLN). Highest evidence: Growth DCF (80).

Notify me when TMR reaches fair value

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

Key figures & financial health

Revenue (TTM) 209M PLN
Revenue growth (YoY) +2.1%
Net margin -5.5%
Return on equity -8.2%
Free cash flow 14.9M PLN FY2025
Operating margin -6.0%
More key figures
EPS (TTM) -3.77 PLN
EPS growth (YoY) +201%
Net debt 250M PLN FY2025

Figures from reported company fundamentals · as of Jul 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 22/100

Of which business quality 25 · Market factors (momentum, volatility) 26

Profitability 11
Margins and returns on capital today
Quality Growth 43
Are margins and returns improving?
Cashflow 38
Earnings quality: real cash, not paper profit
Fin. Strength 14
Balance sheet, leverage, solvency risk
Investment 51
Disciplined investing over empire-building
Low Volatility 61
Calm price path (market factor)
Momentum 16
Price trend over the last 3–12 months (market factor)
52W Momentum 4
Distance to the 52-week high (market factor)
Net Issuance 0
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

Tatry mountain resorts, a.s., together with its subsidiaries, provides tourism services in Slovakia. It operates through seven segments: Mountains Resorts, Leisure Parks, Golf, Dining, Sports Services and Stores, Hotels, and Real Estate.

Full company description

Tatry mountain resorts, a.s., together with its subsidiaries, provides tourism services in Slovakia. It operates through seven segments: Mountains Resorts, Leisure Parks, Golf, Dining, Sports Services and Stores, Hotels, and Real Estate. The Mountains Resorts segment operates mountain resorts, including Jasná Nízke Tatry, Vysoké Tatry " Tatranská Lomnica, Starý Smokovec, "trbské Pleso, Polish Szczyrk mountain resort, the Austrian Alpine resorts of Muttereralm, Mölltaler Gletscher and Ankogel Mallnitz, and the Je"ted Ski resort. The Leisure Parks segment operates Water park Tatralandia, water park Be"enová, and Legendia- Silesian amusement parks. The Golf segment leases and operates golf resorts, such as Golf & Ski Resort Ostravice. The Dining segment operates restaurants, bars, après ski bars, and fast-food joints on and off the slopes of the mountain resorts, in the leisure parks, and golf resorts. The Sports Services and Stores segment operates sports services and stores under the Tatry Motion, Szczyrk Motion, and Je"ted Motion brands comprising specialized stores with ski and snowboard goods, ski schools, and sports equipment rentals; and leisure park stores that sell souvenirs and specialized summer and sports merchandise. The Hotels segment owns or leases and operates a portfolio of hotels and lodging. The Real Estate segment engages in the development, construction, and sale of apartments. The company was formerly known as Jasná Nízke Tatry, a.s. and changed its name to Tatry mountain resorts, a.s. in June 2009. Tatry mountain resorts, a.s. was founded in 1992 and is based in Liptovský Mikulá", Slovakia.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Tatry mountain resorts, a.s., reported revenue of 209M PLN in FY2025 versus 63.5M PLN in FY2021, a compound +34.7%/yr. Reported net income was −11.5M PLN in FY2025.

Growth Quality 53/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
209M PLN
Latest YoY
+1.0%
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.
+16.5%
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.
+13.6%
Avg. growth/yr (17Y) 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.
+17.6%
Revenue +34.7%/yr
FY21 63.5M PLN
FY22 132M PLN
FY23 188M PLN
FY24 207M PLN
FY25 209M PLN
Net income
FY21 −45.9M PLN
FY22 −11.4M PLN
FY23 −497K PLN
FY24 −1.6M PLN
FY25 −11.5M PLN

TMR screens 49% overvalued. Compare with Las Vegas Sands Corp →

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). "Tatry mountain resorts, a.s., Fair Value". https://www.fairvalue-calculator.com/stock/TMR

Peer Group

Resorts & Casinos · 76 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 22 · Bottom 25%
Fair Value upside −49% · Bottom 25%
Return on assets 3% · Above median
Net margin (TTM) -5% · Bottom 25%
Operating margin (TTM) -6% · Bottom 25%
Revenue growth 2% · Below median
Debt / equity 1.96× · Higher than 75% of peers

Valuation Multiples vs Resorts & Casinos median · lower = cheaper

P/B 1.96× · Pricier than median
P/S (TTM) 1.26× · Pricier than median
P/FCF 17.7× · Pricier than 75% of peers
EV/EBITDA 10.1× · 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 18
FUTURE 11 · sector 33
PAST 0 · sector 19
HEALTH 2 · sector 84
DIVIDEND 0 · sector 52

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.

Gambling

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Resorts & Casinos stocks, each showing price versus our Fair Value estimate (as of Jul 13, 2026).

Stock Price Fair Value vs Fair Value
Las Vegas Sands Corp LVS $44.79 $52.27 +17%
Galaxy Entertainment Group 0027 HK$34.20 HK$41.44 +21%
Sands China Ltd 1928 HK$13.08 HK$2.05 -84%
MGM Resorts International, through its subsidiaries, MGM $46.13 $13.70 -70%
Wynn Resorts, Limited WYNN $97.05 $69.39 -29%
Red Rock Resorts, Inc RRR $64.75 $17.09 -74%
Boyd Gaming Corporation BYD $87.64 $151.24 +73%
Caesars Entertainment, Inc CZR $29.91 $80.92 +171%
Genting Singapore Limited G13 0.6200 SGD 0.6900 SGD +11%
Vail Resorts, Inc MTN $150.14 $125.02 -17%

Compare Tatry mountain resorts, a.s., 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 Tatry mountain resorts, a.s., (TMR) overvalued or undervalued?
As of Jul 13, 2026, our model estimates a fair value of 35.79 PLN versus a price of 70.50 PLN, about −49% (overvalued).
What is the fair value of TMR?
Our model-based fair value for Tatry mountain resorts, a.s., is 35.79 PLN (as of Jul 13, 2026), built from audited fundamentals. The current price is 70.50 PLN.
What is the quality score of TMR?
Tatry mountain resorts, a.s., has a Quality Score of 22/100. 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 Tatry mountain resorts, a.s., (TMR)?
Tatry mountain resorts, a.s., reported trailing-twelve-month revenue of about 209M PLN (latest available figure, as of Jul 13, 2026).
What is the net profit margin of TMR?
The net profit margin of Tatry mountain resorts, a.s., is about -5.5%, meaning it is currently running at a net loss. 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 Tatry mountain resorts, a.s., 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.