Wasko S.A. (WAS) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Wasko S.A. stock PLN 9.63, price PLN 7.72, upside +24.7%, quality 76 out of 100. Rating: undervalued. Calculated from audited financials with 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 8, 2026.
How to read this chart
60‑month range 1.29 PLN – 8.88 PLN · fair‑value band 7.22 PLN – 12.04 PLN · the 7.72 PLN price screens below the 9.63 PLN fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. As of Nov 8, 2026.
Follow Wasko in your weekly email
Every Wednesday you see whether Wasko 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.
Wasko S.A. designs, implements, and integrats software, information systems, and advanced industrial automation.
Show moreShow less
It offers gas and fire detection, intelligent monitoring, perimeter security, and traffic dispatch support systems; and industrial facility management, notifications and issues automation, photovoltaic farm management, gas-collector, energy storage, gas planning and procurement process support, automation of business task and process, reverse vending machines, business process management, electronic document management, and business process automation services.
The company also provides tunnel simulators, tunnel operator trainer, intelligent transport system, and protection of crossroads and inner parking lots; railway automatic depot management systems locomotive and railway wagon fleet, and linear investment management; police work and uniformed support, and emergency medical; and traffic dispatch support system services.
It offers WASKO BSS and WASKO OSS, a platform that supports telecommunication operators and service provider; NEDAPS TELCO, an orchestration of the telecommunications environment; NEDAPS SEC, a cybersecurity platform for IT environment protection; NEDAPS SEC " AI Assistant, an AI assistant for IT security; NEDAPS SEC " Automation Center, an automated cybersecurity management and control IT risk; OpenEye eADMIN that manages IT infrastructure; KOBAT-SAD, a telecommunications traffic analysis system; KOBAT-Kolektor, a data mediation and collection for settlements; and mtde, a mass storage emulator.
The company also provides information, and integration of information systems; telecommunication networks, investment support, and radiocommunication infrastructure; OT security, IT cybersecurity, and IT audit; packback cloud, data center, and virtualization of environments; and outsourcing IT, print optimization, field service, service desk, and commercial advice.
The company was founded in 1988 and is headquartered in Gliwice, Poland.
Stock analysis
Wasko S.A. (WAS) currently trades at 7.72 PLN, while our model-based Fair Value estimate is 9.63 PLN, implying the stock looks roughly 20% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 11.47 PLN per share, and 15 of the 26 models we run sit above the 7.72 PLN price.
Bear case: the Asset-Based group reads lowest at 1.23 PLN, and 11 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: 7.22 PLN (bear) to 12.04 PLN (bull), the price of 7.72 PLN 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 76/100 (high quality), in the Communication Services sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Wasko S.A. reported revenue of 596M PLN in FY2025 versus 502M PLN in FY2021, a compound +4.4%/yr. Reported net income was 51.7M PLN in FY2025, compounding +34.2%/yr from FY2021.
Key figures
Market cap 704M PLN (≈ $180M) Micro · P/E ratio 10.2 · P/S ratio 0.97 · EPS (TTM) 0.7600 PLN · Dividend yield 1.3% · Net margin 10.8% · Return on equity 25.9% · Return on assets (EBIT) 4.3% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 61 out of 100 (low confidence).
What moves the price
The share trades about 13% below its 52-week high and 368% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at 51% fair-value upside, at 25%, WAS screens richer than that median.
Fair Value models
Bear7.22 PLNFair Value 9.63 PLNBull12.04 PLN
Price 7.72 PLN · Upside +24.7%
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 (0.5660 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.80/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+14.0%
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.
+1.8%
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.
+5.4%
Start year 2020 (pandemic). Over 10 years: +2.8% a year
Revenue growth 17 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.
+2.3%
’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.
+18.6%
Earnings growth per share plus dividend.
Earnings per share, growth per year+17.3%
Dividend (yield on the price)1.3%
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.33.2% vs 10.5%, picking up
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% → 11%
2025 sits 653% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Pace: the 5-year rate starts in 2020 (pandemic)
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).
+1.7%
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 −1.4% a year for the price.
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.Telecom Services · 234 stocks
Beats the industry median on 10/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score76 · Top 25%
Fair Value upside+33.8% · Above median
Profitability
Return on equity (12 months)25.9% · Top 25%
Return on assets9.3% · Top 25%
Net margin (12 months)10.8% · Above median
Operating margin (12 months)9.6% · Below median
Growth and dividend
Revenue growth (quarter YoY)57.5% · Top 25%
Dividend yield (12 months)1.3% · Bottom 25%
Balance sheet
Debt / equity0.00× · Lowest 25%
Valuation Multiplesvs Telecom Services median · lower = cheaper
P/E (12 months)10.2× · Cheapest 25%
P/B2.22× · Pricier than median
P/S (12 months)0.97× · Cheaper than median
Price / free cash flow (fiscal year)12.4× · 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). "Wasko S.A. Fair Value". https://www.fairvalue-calculator.com/stock/WAS
Frequently asked questions
Is Wasko S.A. (WAS) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of 9.63 PLN versus a price of 7.72 PLN, about +25% upside (undervalued).
What is the fair value of WAS?
Our model-based fair value for Wasko S.A. is 9.63 PLN (as of Nov 8, 2026), built from audited fundamentals. The current price: 7.72 PLN.
What is the quality score of WAS?
Wasko S.A. has a Quality Score of 76/100. 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 Wasko S.A. (WAS)?
Our model-based price target is the fair value of 9.63 PLN (as of Nov 8, 2026) from 26 valuation models. Cautious scenario 7.22 PLN, optimistic scenario 12.04 PLN. It is a calculation from audited fundamentals, not an analyst target.
What is the Wasko S.A. stock forecast for 2026?
Our models put fair value at 9.63 PLN, about +25% upside versus a price of 7.72 PLN (undervalued). Cautious scenario 7.22 PLN, optimistic scenario 12.04 PLN. The calculation is refreshed regularly with new filings.
What is the revenue of Wasko S.A. (WAS)?
Wasko S.A. reported trailing-twelve-month revenue of about 676M PLN (latest available figure, as of Nov 8, 2026).
Does Wasko S.A. pay a dividend?
Wasko S.A. currently shows a dividend yield of 1.30% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of Wasko S.A. (WAS) and when is the ex-dividend date?
Wasko S.A. pays a dividend of 0.1 PLN per share a year, a dividend yield of 1.3%. The last ex-dividend date was Jun 22, 2026. A dividend has been paid every year since 2020. The payout ratio is 13.2% of earnings. Free cash flow covers the dividend 5.79 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Wasko S.A. (WAS)?
For today's price to be fair in a discounted-cash-flow model, Wasko S.A. would have to grow free cash flow by +1.7 % per year for five years (discount rate 12.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +5.4 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of WAS use?
Our models discount Wasko S.A. at 12.1 %: a base by market capitalisation (micro), damped by beta 0.32, 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 Wasko S.A. that is +1.7 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (12.1 %) and the same formula as our fair value.
How much growth has Wasko S.A. (WAS) delivered so far?
Over the past 5 years revenue at Wasko S.A. grew +5.4 % a year. The price currently implies free-cash-flow growth of +1.7 % 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 Wasko S.A. (WAS) growing?
The median revenue growth in the sector is +3.8 % a year. That is the yardstick for the growth priced into Wasko S.A. (+1.7 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Wasko S.A. (WAS)?
The free-cash-flow yield on the price is 7.50 %: that much free cash flow Wasko S.A. produces per unit of market value. When it exceeds the discount rate of our models (12.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Wasko S.A. (WAS)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Wasko S.A. it is 9.63 PLN per share (as of Nov 8, 2026), against a price of 7.72 PLN. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Wasko S.A. stock overvalued or undervalued in 2026?
As of Nov 8, 2026, WAS trades below its calculated fair value: price 7.72 PLN, fair value 9.63 PLN, a gap of about +25% (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 WAS?
No. The price is what the market pays today (7.72 PLN); the fair value is what the company's own numbers justify (9.63 PLN). For Wasko S.A. the two are 1.91 PLN per share apart. That gap is exactly why we show both numbers side by side.
How much is Wasko S.A. worth?
The market values Wasko S.A. at about 704M PLN (market capitalisation, as of Nov 8, 2026). Per share that is 7.72 PLN; our models calculate a fair value of 9.63 PLN per share.
What do the bullish and bearish scenarios say about WAS?
Our models span a range for Wasko S.A.: cautious scenario 7.22 PLN, base 9.63 PLN, optimistic 12.04 PLN per share (as of Nov 8, 2026, price 7.72 PLN). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of WAS?
Wasko S.A. trades at a price-to-earnings ratio of 10.2 (as of Nov 8, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 9.63 PLN is built from several models across several years. Median P/E at fiscal year-end, 8 fiscal years (2017 to 2025), reported earnings: 18.4. Other multiples: P/B 2.2, P/S 1.0, EV/EBITDA 4.7.
How solid is the balance sheet of Wasko S.A. (WAS)?
Balance-sheet figures for Wasko S.A. (as of Nov 8, 2026): return on equity 25.9%, debt of 0.00 per unit of equity. They feed the Quality Score of 76/100, which measures business quality independently of the share price.
How far is WAS from its 52-week high?
Wasko S.A. trades at 7.72 PLN, about 13% below its 52-week high of 8.88 PLN and 368% above the low of 1.65 PLN (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 9.63 PLN is for.
Which stocks are comparable to Wasko S.A.?
From the same area (Communication Services) we also value China Mobile Limited, Verizon Communications Inc, T-Mobile US, Inc, AT&T 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 Wasko S.A. stock attractive at the current price?
The data as of Nov 8, 2026: price 7.72 PLN, calculated fair value 9.63 PLN (+25%), Quality Score 76/100, from 26 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 WAS calculated?
We run Wasko S.A. through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 9.63 PLN 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 13.3% above its aggregate fair value. Wasko S.A. currently trades 20% 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 Wasko S.A. (WAS)?
The closing price on Nov 9, 2026 was 7.72 PLN. Our model-based fair value is 9.63 PLN, about +25% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Wasko S.A. right now?
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 Wasko S.A. (WAS) come from?
Earnings per share at Wasko S.A. grew +4.7 % a year from 2014 to 2025. Broken into its drivers: revenue per share +3.4 %, EBIT margin +0.1 %, tax rate −0.3 %, residual (interest, one-offs) +1.5 %. 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 Wasko S.A.
How large is the market capitalisation of Wasko S.A. (WAS)?
The market capitalisation of Wasko S.A. is 704M PLN (≈ $180M). 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 Wasko S.A. (WAS)?
The price-to-sales ratio of Wasko S.A. is 0.97 (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 Wasko S.A. (WAS)?
Earnings per share at Wasko S.A. are 0.7600 PLN (price ÷ EPS = P/E 10.2). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Wasko S.A. (WAS)?
The dividend yield of Wasko S.A. is 1.3% (payout 13.2%). 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 Wasko S.A. (WAS)?
The net margin of Wasko S.A. is 10.8% (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 Wasko S.A. (WAS)?
The return on equity (ROE) of Wasko S.A. is 25.9% (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 Wasko S.A. (WAS)?
On an EBIT basis the return on assets of Wasko S.A. is 4.3% (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 Wasko S.A. (WAS)?
The operating margin of Wasko S.A. is 9.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Wasko S.A. (WAS)?
Revenue at Wasko S.A. is growing +57.5% versus a year earlier (3y avg +1.8%). 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 Wasko S.A. (WAS)?
Earnings per share at Wasko S.A. are growing +350% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Wasko S.A. (WAS) hold?
Wasko S.A. holds more cash than debt, 113M PLN net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Wasko S.A. in the live analysis
One click puts Wasko S.A. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 8, 2026