Tamex Obiekty Sportowe S.A (TOS) fair value: what the stock is really worth
As of Oct 30, 2026: fair value (intrinsic value) of Tamex Obiekty Sportowe S.A stock PLN 3.67, price PLN 2.70, upside +35.9%, quality 65 out of 100. Rating: undervalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Keep an eye on it?Free in your watchlist: 5 stocks without an account, 10 with oneYes, for free
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 Oct 30, 2026.
How to read this chart
60‑month range 1.15 PLN – 4.78 PLN · fair‑value band 2.79 PLN – 4.58 PLN · the 2.70 PLN price screens below the 3.67 PLN fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Oct 30, 2026.
Follow Tamex Obiekty Sportowe in your weekly email
Every Wednesday you see whether Tamex Obiekty Sportowe 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.
Tamex Obiekty Sportowe S.A. engages in the design, building, and equipping of sports facilities in Poland. The company offers design and implementation services, including professional sports surface maintenance and renovation services to public investors.
Show moreShow less
It also implements small and medium-sized football pitches, tennis courts, running tracks, lightweight halls, air domes, playgrounds, and recreational areas for individuals, private investors, sports clubs, hotels, private housing cooperatives, and sports-oriented establishments.
In addition, the company constructs soccer fields, stadiums, tennis courts, running tracks, multi-purpose courts, field hockey pitches, indoor arenas, and other sports infrastructure with surfaces made of synthetic, rubber, polyurethane, and acrylic grass.
Tamex Obiekty Sportowe S.A. was founded in 1999 and is headquartered in Warsaw, Poland.
Stock analysis
Tamex Obiekty Sportowe S.A (TOS) currently trades at 2.70 PLN, while our model-based Fair Value estimate is 3.67 PLN, implying the stock looks roughly 26.4% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 4.29 PLN per share, and 20 of the 24 models we run sit above the 2.70 PLN price.
Bear case: the Asset-Based group reads lowest at 0.6800 PLN, and 4 of the 24 models stay below the price. Data coverage for this calculation is low.
Scenario range: 2.79 PLN (bear) to 4.58 PLN (bull), the price of 2.70 PLN sits below 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 65/100 (solid quality), in the Industrials sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Tamex Obiekty Sportowe S.A reported revenue of 92.9M PLN in FY2025 versus 59.7M PLN in FY2020, a compound +9.3%/yr. Reported net income was 3.4M PLN in FY2025, compounding +22.8%/yr from FY2020.
Key figures
Market cap 52.5M PLN (≈ $13.3M) Micro · P/E ratio 15.0 · P/S ratio 0.55 · EPS (TTM) 0.1800 PLN · Net margin 3.9% · Return on equity 21.0% · Return on assets (EBIT) 8.6% · Operating margin 3.2%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 48 out of 100 (low confidence).
What moves the price
The share trades about 44% below its 52-week high and 41% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −32% fair-value upside, at 36%, TOS screens cheaper than that median.
Fair Value models
Bear2.79 PLNFair Value 3.67 PLNBull4.58 PLN
Price 2.70 PLN · Upside +35.9%
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 (0.1499 PLN 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.90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
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.
+29.1%
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.
+13.9%
Revenue growth 7 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.
+13.1%
’16
’17
’18
’19
’20
’21
’22
’23
’25
What shareholders gained per year (last 5 years) ⓘ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. Basis: EBIT basis.
≈ +18.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year+18.9%
Dividend (yield on the price)0.0%
Profit margin 2018 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.−3% → 5%
⚠ Rate on operating basis: 2025 sits 62% above its own trend.
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
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).
+4.8%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Poland: IMF forecast 3.1% a year to 2030, 4.6% from 2016 to 2025) that is about +1.7% a year for the price.
Compare Tamex Obiekty Sportowe S.A with another stock
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.Engineering & Construction · 795 stocks
Beats the industry median on 10/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score65 · Top 25%
Fair Value upside+35.9% · Above median
Profitability
Return on equity (12 months)21.0% · Top 25%
Return on assets8.5% · Top 25%
Net margin (12 months)3.9% · Above median
Operating margin (12 months)3.2% · Below median
Growth and dividend
Revenue growth (quarter YoY)8.6% · Above median
Balance sheet
Debt / equity0.06× · Below median
Valuation Multiplesvs Engineering & Construction median · lower = cheaper
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). "Tamex Obiekty Sportowe S.A Fair Value". https://www.fairvalue-calculator.com/stock/TOS.WAR
Frequently asked questions
Is Tamex Obiekty Sportowe S.A (TOS) overvalued or undervalued?
As of Oct 30, 2026, our model estimates a fair value of 3.67 PLN versus a price of 2.70 PLN, about +36% upside (undervalued).
What is the fair value of TOS?
Our model-based fair value for Tamex Obiekty Sportowe S.A is 3.67 PLN (as of Oct 30, 2026), built from audited fundamentals. The current price: 2.70 PLN.
What is the quality score of TOS?
Tamex Obiekty Sportowe S.A has a Quality Score of 65/100. 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 Tamex Obiekty Sportowe S.A (TOS)?
Our model-based price target is the fair value of 3.67 PLN (as of Oct 30, 2026) from 24 valuation models. Cautious scenario 2.79 PLN, optimistic scenario 4.58 PLN. It is a calculation from audited fundamentals, not an analyst target.
What is the Tamex Obiekty Sportowe S.A stock forecast for 2026?
Our models put fair value at 3.67 PLN, about +36% upside versus a price of 2.70 PLN (undervalued). Cautious scenario 2.79 PLN, optimistic scenario 4.58 PLN. The calculation is refreshed regularly with new filings.
What is the revenue of Tamex Obiekty Sportowe S.A (TOS)?
Tamex Obiekty Sportowe S.A reported trailing-twelve-month revenue of about 95.4M PLN (latest available figure, as of Oct 30, 2026).
What growth is priced into Tamex Obiekty Sportowe S.A (TOS)?
For today's price to be fair in a discounted-cash-flow model, Tamex Obiekty Sportowe S.A would have to grow free cash flow by +4.8 % per year for five years (discount rate 10.0 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +9.3 % per year. As of Oct 30, 2026.
What discount rate (WACC) does the fair value of TOS use?
Our models discount Tamex Obiekty Sportowe S.A at 10.0 %: a base by market capitalisation (nano), damped by beta 0.76, country premium for Poland. 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 Tamex Obiekty Sportowe S.A that is +4.8 % per year a year over ten years, using the same discount rate (10.0 %) and the same formula as our fair value.
How much growth has Tamex Obiekty Sportowe S.A (TOS) delivered so far?
Over the past 5 years revenue at Tamex Obiekty Sportowe S.A grew +9.3 % a year. The price currently implies +4.8 % per year free-cash-flow growth a 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 Tamex Obiekty Sportowe S.A (TOS) growing?
The median revenue growth in the sector is +7.7 % a year. That is the yardstick for the growth priced into Tamex Obiekty Sportowe S.A (+4.8 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Tamex Obiekty Sportowe S.A (TOS)?
The free-cash-flow yield on the price is 7.03 %: that much free cash flow Tamex Obiekty Sportowe S.A produces per unit of market value. When it exceeds the discount rate of our models (10.0 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Tamex Obiekty Sportowe S.A (TOS)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Tamex Obiekty Sportowe S.A it is 3.67 PLN per share (as of Oct 30, 2026), against a price of 2.70 PLN. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is Tamex Obiekty Sportowe S.A stock overvalued or undervalued in 2026?
As of Oct 30, 2026, TOS trades below its calculated fair value: price 2.70 PLN, fair value 3.67 PLN, a gap of about +36% (undervalued). 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 TOS?
No. The price is what the market pays today (2.70 PLN); the fair value is what the company's own numbers justify (3.67 PLN). For Tamex Obiekty Sportowe S.A the two are 0.9700 PLN per share apart. That gap is exactly why we show both numbers side by side.
How much is Tamex Obiekty Sportowe S.A worth?
The market values Tamex Obiekty Sportowe S.A at about 52.5M PLN (market capitalisation, as of Oct 30, 2026). Per share that is 2.70 PLN; our models calculate a fair value of 3.67 PLN per share.
What do the bullish and bearish scenarios say about TOS?
Our models span a range for Tamex Obiekty Sportowe S.A: cautious scenario 2.79 PLN, base 3.67 PLN, optimistic 4.58 PLN per share (as of Oct 30, 2026, price 2.70 PLN). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of TOS?
Tamex Obiekty Sportowe S.A trades at a price-to-earnings ratio of 15.0 (as of Oct 30, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 3.67 PLN is built from several models across several years. Other multiples: P/B 2.7, P/S 0.6, EV/EBITDA 5.9.
How solid is the balance sheet of Tamex Obiekty Sportowe S.A (TOS)?
Balance-sheet figures for Tamex Obiekty Sportowe S.A (as of Oct 30, 2026): return on equity 21.0%, debt of 0.06 per unit of equity. They feed the Quality Score of 65/100, which measures business quality independently of the share price.
How far is TOS from its 52-week high?
Tamex Obiekty Sportowe S.A trades at 2.70 PLN, about 44% below its 52-week high of 4.78 PLN and 41% above the low of 1.91 PLN (as of Oct 30, 2026). Distance from the high says nothing about value: that is what the fair value of 3.67 PLN is for.
Which stocks are comparable to Tamex Obiekty Sportowe S.A?
From the same area (Industrials) we also value Quanta Services, Inc, Vinci SA, Larsen & Toubro Limited, Comfort Systems USA, Inc, 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 Tamex Obiekty Sportowe S.A stock attractive at the current price?
The data as of Oct 30, 2026: price 2.70 PLN, calculated fair value 3.67 PLN (+36%), Quality Score 65/100, 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 TOS calculated?
We run Tamex Obiekty Sportowe S.A through 24 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 3.67 PLN, 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 13.4 % above its aggregate fair value. Tamex Obiekty Sportowe S.A currently trades 26 % 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 Tamex Obiekty Sportowe S.A (TOS)?
The closing price on Oct 30, 2026 was 2.70 PLN. Our model-based fair value is 3.67 PLN, about +36% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Tamex Obiekty Sportowe S.A right now?
The price is below even our cautious bear case (2.79 PLN). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (65/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of Tamex Obiekty Sportowe S.A
How large is the market capitalisation of Tamex Obiekty Sportowe S.A (TOS)?
The market capitalisation of Tamex Obiekty Sportowe S.A is 52.5M PLN (≈ $13.3M). 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 Tamex Obiekty Sportowe S.A (TOS)?
The price-to-sales ratio of Tamex Obiekty Sportowe S.A is 0.55 (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 Tamex Obiekty Sportowe S.A (TOS)?
Earnings per share at Tamex Obiekty Sportowe S.A are 0.1800 PLN (price ÷ EPS = P/E 15.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Tamex Obiekty Sportowe S.A (TOS)?
The net margin of Tamex Obiekty Sportowe S.A is 3.9% (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 Tamex Obiekty Sportowe S.A (TOS)?
The return on equity (ROE) of Tamex Obiekty Sportowe S.A is 21.0% (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 Tamex Obiekty Sportowe S.A (TOS)?
On an EBIT basis the return on assets of Tamex Obiekty Sportowe S.A is 8.6% (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 Tamex Obiekty Sportowe S.A (TOS)?
The operating margin of Tamex Obiekty Sportowe S.A is 3.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Tamex Obiekty Sportowe S.A (TOS)?
Revenue at Tamex Obiekty Sportowe S.A is growing +8.6% versus a year earlier (3y avg +17.4%). 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 Tamex Obiekty Sportowe S.A (TOS)?
Earnings per share at Tamex Obiekty Sportowe S.A are growing +87.2% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Tamex Obiekty Sportowe S.A (TOS) carry?
The net debt of Tamex Obiekty Sportowe S.A is 4.8M PLN (fiscal year 2022, ≈ 1.3 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Tamex Obiekty Sportowe S.A in the live analysis
One click puts Tamex Obiekty Sportowe S.A on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 28,000+ stock screener.
