Fair Value Calculator Fair Value Calculator
EN DE

tonies SE (TNIEF) Fair Value & Analysis

Consumer Cyclical · US · Market cap $1.8B

TS tonies SE logo tonies SE TNIEF · US
Price$13.01
Fair Value$2.30
Upside-82.3%
Quality51/100
Watch tonies SE for free, get notified when fair value or trend changes. Watch for free
Evidence: High Range $1.61 – $2.68 📤 Share as image

Fair value as of: Jul 21, 2026

From 15 valuation models · updated 2 days ago

Share price −0.1% over the past month.

Price vs Fair Value (12 months)

$14.53 $6.48 Fair Value $2.30 Jul 2025 Jul 2026

12‑month range $6.48 – $14.53 · fair‑value band $1.61 – $2.68 · the $13.01 price screens above the $2.30 fair value. As of Jul 21, 2026.

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

Analysis

tonies SE (TNIEF) currently trades at $13.01, while our model-based Fair Value estimate is $2.30, implying the stock looks roughly 82.3% overvalued today. We read business quality at 51/100 (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, tonies SE generated revenue of $630M at a net margin of 2.1%. Revenue grew 35.9% year over year. It earns a return on equity of 3.7%. The balance sheet holds a net cash position of $51.0M. Fundamentals as of Jul 21, 2026

Our scenario range runs from $1.61 (bear case) to $2.68 (bull case); at $13.01, the current price sits above that range. The share trades about 10% below its 52-week high and 101% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -37% fair-value upside, at -82%, TNIEF screens richer than that median.

Key figures & financial health

Revenue (TTM) $630M
Revenue growth (YoY) +35.9%
Net margin 2.1%
Return on equity 3.7%
Free cash flow −$1.4M FY2025
P/E ratio 52.7
More key figures
Operating margin 7.1%
EPS (TTM) $0.2600
EPS growth (YoY) -51.0%
Net cash $51.0M FY2025

Figures from reported company fundamentals (EODHD) · as of Jul 21, 2026. TTM = trailing twelve months.

About the company

tonies SE, through its subsidiaries, develops, produces, and distributes digital, cloud based, and interactive audio platform and entertainment system for children in Germany, the United States, the United Kingdom, France, and internationally. It provides Toniebox, a speaker box that enables children to listen to stories and music, as well as various figurines under the Tonies brand name. The company also offers accessories and digital products, such as headphones, transport solutions, and decoration products. It distributes its products through various online and offline distribution channels, including brick-and-mortar retail partner stores, retail partner online channels, its own online shop, and Amazon marketplace. The company was formerly known as 468 SPAC I SE. The company was founded in 2013 and is headquartered in Luxembourg, Luxembourg.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

tonies SE reported revenue of $630M in FY2025 versus $188M in FY2021, a compound +35.3%/yr. Reported net income was $13.1M in FY2025.

Revenue +35.3%/yr
FY21 $188M
FY22 $258M
FY23 $361M
FY24 $481M
FY25 $630M
Net income
FY21 −$241M
FY22 −$31.7M
FY23 −$11.8M
FY24 $13.1M
FY25 $13.1M

Is TNIEF fairly valued? → Check now

📤 Share or link this analysis
🔗 Embed on your site (free fair-value badge)

Paste this into your site or blog, it shows the current fair value and links back here (free, and welcome):

Cite: Fair Value Calculator (2026). "tonies SE Fair Value". https://www.fairvalue-calculator.com/stock/TNIEF

Similar stocks

10 more Leisure stocks, each showing price versus our Fair Value estimate (as of Jul 21, 2026).

Stock Price Fair Value vs Fair Value
Oriental Land Co OLCLF $15.65 $8.36 -47%
Pop Mart International Group PMRTY $21.06 $7.00 -67%
ANTA Sports Products Limited ANPDF $9.10 $18.76 +106%
Amer Sports, Inc AS $36.44 $16.16 -56%
BANDAI NAMCO Holdings NCBDY $11.23 $15.86 +41%
Hasbro, Inc HAS $84.39 $83.11 -2%
Games Workshop Group GWKSY $28.44 $18.02 -37%
Life Time Group LTH $37.83 $16.15 -57%
Shimano Inc SMNNY $10.52 $7.74 -26%
Acushnet Holdings GOLF $94.55 $28.69 -70%

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 Stocks

Frequently asked questions

Is tonies SE (TNIEF) undervalued?
As of Jul 21, 2026, our model estimates a fair value of $2.30 versus a price of $13.01, about −82% (overvalued). Model-based estimate, not financial advice.
What is the fair value of TNIEF?
Our model-based fair value for tonies SE is $2.30 (as of Jul 21, 2026), built from audited fundamentals. The current price is $13.01.
What is the quality score of TNIEF?
tonies SE has a Quality Score of 51/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.
What is the revenue of tonies SE (TNIEF)?
tonies SE reported trailing-twelve-month revenue of about $630M (latest available figure, as of Jul 21, 2026).
What is the net profit margin of TNIEF?
The net profit margin of tonies SE is about 2.1%, meaning it keeps roughly 2.1% 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

Unlock the full tonies SE analysis, and try Pro free

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.

Not financial advice · no buy/sell recommendation. Model-based estimates are not certainties; their reliability depends on data quality and assumptions.