EN DE

Voxel S.A (VOX) Fair Value & Analysis

Healthcare · PL · Market cap 1.2B PLN

VS Voxel S.A VOX · WAR
Price130.00 PLN
Fair Value201.67 PLN
Upside+55.1%
Quality59/100
Watch Voxel S.A for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Solidly profitable · 18.2% net margin
Low debt · generates free cash flow
Ranks above peers (12/14)
Wide moat 81/100
Evidence: High Range 96.76 PLN – 278.54 PLN Share as image

Fair value as of: Jul 20, 2026

From 26 valuation models · updated 21 days ago

Fair value updated Jul 20, 2026, revised from 201.85 PLN to 201.67 PLN (−0.1%) since Jul 19, 2026. Share price +16.1% over the past month.

A solid business, screening 55% undervalued on our models.

What matters now

  • The model range is unusually wide (96.76 PLN to 278.54 PLN). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid quality (59/100) 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)

181.57 PLN 29.56 PLN Fair Value 201.67 PLN Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 20, 2026.

How to read this chart

60‑month range 29.56 PLN – 181.57 PLN · fair‑value band 96.76 PLN – 278.54 PLN · the 130.00 PLN price screens below the 201.67 PLN fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 20, 2026.

Full chart & analysis →

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

Analysis

Voxel S.A (VOX) currently trades at 130.00 PLN, while our model-based Fair Value estimate is 201.67 PLN, implying the stock looks roughly 55.1% undervalued today. The Quality Score stands at 59/100 (solid quality), in the Healthcare 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, Voxel S.A generated revenue of 584M PLN at a net margin of 16.9%. Revenue grew 10.6% year over year. It earns a return on equity of 25.6%. Net debt stands at 43.2M PLN. Fundamentals as of Jul 20, 2026

Our scenario range runs from 96.76 PLN (bear case) to 278.54 PLN (bull case); at 130.00 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 28% below its 52-week high and 39% above its 52-week low, currently below its 200-day average. For context, the median of 10 Healthcare peers we cover trades at -48% fair-value upside, at 55%, VOX 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
Growth DCF 43.92 PLN 80.08 PLN 130.64 PLN 80
Residual Income 52.21 PLN 67.08 PLN 223.42 PLN 76
Rev-Margin DCF 92.09 PLN 184.63 PLN 314.87 PLN 74
All 26 models by family
DCF Models
FCF DCF 45.54 PLN 77.11 PLN 149.89 PLN 38
Owner Earnings 86.97 PLN 164.26 PLN 296.54 PLN 31
5Y Revenue Exit 92.09 PLN 190.12 PLN 333.43 PLN 39
5Y EBITDA Exit 131.74 PLN 278.60 PLN 477.62 PLN 41
5Y P/E Exit 110.45 PLN 231.10 PLN 380.52 PLN 38
10Y Revenue Exit 70.38 PLN 154.01 PLN 301.26 PLN 36
10Y EBITDA Exit 98.93 PLN 216.06 PLN 420.53 PLN 37
10Y P/E Exit 85.59 PLN 182.75 PLN 340.21 PLN 35
Earnings-Based
Graham-Dodd 63.80 PLN 380.69 PLN 530.45 PLN 54
Lynch FV 108.36 PLN 154.80 PLN 201.24 PLN 50
PEG = 1.0 108.36 PLN 154.80 PLN 201.24 PLN 46
EPV 83.95 PLN 95.42 PLN 104.98 PLN 59
Dividend Discount
Gordon GGM 35.30 PLN 63.61 PLN 87.57 PLN 70
DDM Multi-Stage 35.30 PLN 58.11 PLN 67.95 PLN 61
Multiples
P/E Multiple 154.80 PLN 206.40 PLN 258.00 PLN 63
P/S Multiple 119.62 PLN 159.49 PLN 199.36 PLN 58
P/B Multiple 119.62 PLN 159.49 PLN 199.36 PLN 55
EV/EBIT 163.01 PLN 217.41 PLN 271.82 PLN 53
EV/EBITDA 189.34 PLN 252.53 PLN 315.71 PLN 54
EV/Revenue 116.28 PLN 166.21 PLN 216.13 PLN 43
Asset-Based
NCAV (Graham) 19.47 PLN 26.09 PLN 38.93 PLN 50
Growth DCF
Growth DCF 43.92 PLN 80.08 PLN 130.64 PLN 80
Rev-Margin DCF 92.09 PLN 184.63 PLN 314.87 PLN 74
Economic Profit
Residual Income 52.21 PLN 67.08 PLN 223.42 PLN 76
ROIC Compounder 97.38 PLN 128.49 PLN 167.37 PLN 72
Growth Earnings
Growth-Adj P/E 161.38 PLN 230.55 PLN 299.71 PLN 68

Widest divergence: Growth Earnings (230.55 PLN) versus Asset-Based (26.09 PLN). Highest evidence: Growth DCF (80).

Notify me when VOX reaches fair value

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

Key figures & financial health

Revenue (TTM) 583M PLN
Revenue growth (YoY) -0.4%
Net margin 18.2%
Return on equity 25.8%
Free cash flow 40.9M PLN FY2025
P/E ratio 2.9
More key figures
Operating margin 27.0%
EPS (TTM) 37.47 PLN
EPS growth (YoY) +31.6%
Net debt 43.2M PLN FY2025

Figures from reported company fundamentals · as of Jul 20, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 59/100

Of which business quality 58 · Market factors (momentum, volatility) 46

Profitability 68
Margins and returns on capital today
Quality Growth 46
Are margins and returns improving?
Cashflow 39
Earnings quality: real cash, not paper profit
Fin. Strength 76
Balance sheet, leverage, solvency risk
Investment 23
Disciplined investing over empire-building
Low Volatility 75
Calm price path (market factor)
Momentum 39
Price trend over the last 3–12 months (market factor)
52W Momentum 24
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

Voxel S.A. provides medical services in Poland. The company offers imaging diagnostics services, including reimbursed, commercial, and private patient examinations; teleradiology services; and clinical/pharmaceutical trials. It is also involved in the sale of radiopharmaceuticals, and the leasing of land. Voxel S.A.

Full company description

Voxel S.A. provides medical services in Poland. The company offers imaging diagnostics services, including reimbursed, commercial, and private patient examinations; teleradiology services; and clinical/pharmaceutical trials. It is also involved in the sale of radiopharmaceuticals, and the leasing of land. Voxel S.A. was incorporated in 2005 and is headquartered in Kraków, Poland.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Voxel S.A reported revenue of 584M PLN in FY2025 versus 443M PLN in FY2021, a compound +7.2%/yr. Reported net income was 98.5M PLN in FY2025, compounding +8.7%/yr from FY2021.

Growth Quality 82/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
584M PLN
Latest YoY
+15.0%
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.
+12.1%
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.
+12.2%
Avg. growth/yr (15Y) 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.
+16.2%
Revenue +7.2%/yr
FY21 443M PLN
FY22 415M PLN
FY23 424M PLN
FY24 508M PLN
FY25 584M PLN
Net income +8.7%/yr
FY21 70.5M PLN
FY22 44.4M PLN
FY23 74.2M PLN
FY24 96.5M PLN
FY25 98.5M PLN
Character of growth · EPS growth decomposed (2015-2025) +25.9 % p.a.
Revenue per share +17.7 pp

of which total revenue +17.7 pp · buybacks/dilution +0.0 pp

EBIT margin +6.0 pp
Tax rate +0.4 pp
Residual (interest, one-offs) +1.8 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

Watch VOX: 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). "Voxel S.A Fair Value". https://www.fairvalue-calculator.com/stock/VOX

Peer Group

Diagnostics & Research · 136 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 59 · Above median
Fair Value upside +55% · Top 25%
Return on equity (TTM) 26% · Top 25%
Return on assets 13% · Top 25%
Net margin (TTM) 18% · Top 25%
Operating margin (TTM) 27% · Top 25%
Revenue growth -0% · Below median
Dividend yield (TTM) 0.0% · Bottom 25%
Debt / equity 0.04× · Lower than median

Valuation Multiples vs Diagnostics & Research median · lower = cheaper

P/E (TTM) 2.9× · Cheaper than 75% of peers
P/B 0.76× · Cheaper than 75% of peers
P/S (TTM) 0.53× · Cheaper than 75% of peers
P/FCF 7.6× · Cheaper than median
EV/EBITDA 1.8× · Cheaper 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 0
FUTURE 0 · sector 24
PAST 100 · sector 10
HEALTH 98 · sector 96
DIVIDEND 0 · sector 21

Insider activity: 45/100

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 Diagnostics & Research stocks, each showing price versus our Fair Value estimate (as of Jul 20, 2026).

Stock Price Fair Value vs Fair Value
Thermo Fisher Scientific Inc TMO $543.19 $308.19 -43%
Danaher Corporation DHR $199.66 $103.88 -48%
WuXi AppTec Co 2359 HK$160.70 HK$125.20 -22%
Lonza Group LONN CHF 567.80 CHF 259.80 -54%
IDEXX Laboratories, Inc IDXX $567.44 $255.77 -55%
Agilent Technologies, Inc A $131.46 $62.70 -52%
Waters Corporation WAT $368.98 $121.96 -67%
IQVIA Holdings IQV $207.85 $134.18 -35%
Integrated Diagnostics Holdings IDHC $0.0050 $0.0053 +5%
Illumina, Inc ILMN $186.65 $95.51 -49%

Compare Voxel S.A with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Healthcare 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 Voxel S.A (VOX) overvalued or undervalued?
As of Jul 20, 2026, our model estimates a fair value of 201.67 PLN versus a price of 130.00 PLN, about +55% (undervalued).
What is the fair value of VOX?
Our model-based fair value for Voxel S.A is 201.67 PLN (as of Jul 20, 2026), built from audited fundamentals. The current price is 130.00 PLN.
What is the quality score of VOX?
Voxel S.A has a Quality Score of 59/100. 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 Voxel S.A (VOX)?
Voxel S.A reported trailing-twelve-month revenue of about 584M PLN (latest available figure, as of Jul 20, 2026).
What is the net profit margin of VOX?
The net profit margin of Voxel S.A is about 16.9%, meaning it keeps roughly 16.9% 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 Voxel 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.