Zaklady Urzadzen Kotlowych Staporkow SA (ZUK) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of Zaklady Urzadzen Kotlowych Staporkow SA PLN 7.00, price PLN 4.92, upside +42.3%, quality 71 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Zaklady Urzadzen Kotlowych Staporkow SA for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
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, dashed = 300-day average. As of Sep 23, 2026.
How to read this chart
60‑month range 2.00 PLN – 5.79 PLN · fair‑value band 4.70 PLN – 9.69 PLN · the 4.92 PLN price screens below the 7.00 PLN fair value. Dashed = 300-day average. As of Sep 23, 2026.
Follow Zaklady Urzadzen Kotlowych Staporkow in your weekly email
Every Wednesday you see whether Zaklady Urzadzen Kotlowych Staporkow 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.
Zaklady Urzadzen Kotlowych Staporków S.A. manufactures industrial equipment in Poland and internationally. It operates through three segments: Steel Structures, Mass Production, and Energy.
Show more
Zaklady Urzadzen Kotlowych Staporków S.A. manufactures industrial equipment in Poland and internationally. It operates through three segments: Steel Structures, Mass Production, and Energy. The company offers silos and non-pressurized tanks; scraper, belt, screw, tubular, roller, chain, and bucket conveyors, as well as slag removers, separators, and spare parts; mechanical grates, including step grates, high and medium boiler grates, and low boiler grates with a RN-type base; flue gas treatment systems, such as two-stage dust collectors, filter-based bicyclone separators, bag filters, flue gas desulphurization and denitrification systems, flue gas treatment system upgrades projects, and reactor housings; and reactors and chutes; channels, and formwork panels. It also provides various services comprising laser, gas, and plasma cutting, welding, technical inspections of equipment and systems, periodic technical checks of equipment and systems, installation and dismantling, and quality and technical acceptance testing, as well as design, consulting, assembly and servicing services. The company exports its products to Germany, Norway, Denmark, Austria, Belgium, Finland, and other countries. It serves mining companies, building contractors, cellulose producers, cement and lime producers, smelting plants, renewable energy source operators, infrastructure operators and producers, refineries, military/defense agencies, shipbuilders, food producers, and paper manufacturers. The company was founded in 1738 and is headquartered in Staporków, Poland.
Stock analysis
Zaklady Urzadzen Kotlowych Staporkow SA (ZUK) currently trades at 4.92 PLN, while our model-based Fair Value estimate is 7.00 PLN, implying the stock looks roughly 29.7% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 7.92 PLN per share, and 17 of the 22 models we run sit above the 4.92 PLN price.
Bear case: the Asset-Based group reads lowest at 2.32 PLN, and 5 of the 22 models stay below the price. Evidence for this calculation is medium.
Scenario range: 4.70 PLN (bear) to 9.69 PLN (bull), the price of 4.92 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 71/100 (solid quality), in the Industrials sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Zaklady Urzadzen Kotlowych Staporkow SA reported revenue of 52.6M PLN in FY2025 versus 44.5M PLN in FY2021, a compound +4.3%/yr. Reported net income was 2.9M PLN in FY2025, compounding +21.5%/yr from FY2021.
Key figures
Market cap 32.0M PLN (≈ $8.3M) · P/E ratio 14.5 · P/S ratio 0.79 · EPS (TTM) 0.3400 PLN · Net margin 5.4% · Return on equity 14.3% · Return on assets (EBIT) 7.7% · Operating margin −1.0%.
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 6% below its 52-week high and 54% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −50% fair-value upside, at 42%, ZUK screens cheaper than that median.
Fair Value models
Bear 4.70 PLNFair Value 7.00 PLNBull 9.69 PLN
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then (0.2487 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.Evidence ⓘEvidence = 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.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
+26.6%
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.
−8.4%
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.
+1.3%
Start year 2020 (pandemic). Over 10 years: −3.9% 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.
−1.0%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’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.
+5.6%
Earnings growth per share plus dividend.
Earnings per share, growth per year+5.6%
Dividend (yield on the price)0.0%
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.6% vs 7%, steady
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.1% → 7%
Start year 2020 (pandemic)
⚠ Revenue per share shrinking 8.0%/yr over ~10Y (margins intact) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
Growth Forecast
A lot of optimism in the price
The price assumes more 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).
+5.2%
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 +2.0% a year for the price.
Compare Zaklady Urzadzen Kotlowych Staporkow SA 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.Specialty Industrial Machinery · 827 stocks
Beats the industry median on 9/12 measures
Overall it ranks above its industry peers.
Valuation
Quality Score71 · Top 25%
Fair Value upside+42% · Top 25%
Profitability
Return on equity (TTM)14% · Top 25%
Return on assets6% · Top 25%
Net margin (TTM)5% · Below median
Operating margin (TTM)−1% · Bottom 25%
Growth and dividend
Revenue growth17% · Above median
Valuation Multiplesvs Specialty Industrial Machinery 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). "Zaklady Urzadzen Kotlowych Staporkow SA Fair Value". https://www.fairvalue-calculator.com/stock/ZUK
Frequently asked questions
Is Zaklady Urzadzen Kotlowych Staporkow SA (ZUK) overvalued or undervalued?
As of Sep 23, 2026, our model estimates a fair value of 7.00 PLN versus a price of 4.92 PLN, about +42% upside (undervalued).
What is the fair value of ZUK?
Our model-based fair value for Zaklady Urzadzen Kotlowych Staporkow SA is 7.00 PLN (as of Sep 23, 2026), built from audited fundamentals. The current price: 4.92 PLN.
What is the quality score of ZUK?
Zaklady Urzadzen Kotlowych Staporkow SA has a Quality Score of 71/100. 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 Zaklady Urzadzen Kotlowych Staporkow SA (ZUK)?
Our model-based price target is the fair value of 7.00 PLN (as of Sep 23, 2026) from 22 valuation models. Cautious scenario 4.70 PLN, optimistic scenario 9.69 PLN. It is a calculation from audited fundamentals, not an analyst target.
What is the Zaklady Urzadzen Kotlowych Staporkow SA stock forecast for 2026?
Our models put fair value at 7.00 PLN, about +42% upside versus a price of 4.92 PLN (undervalued). Cautious scenario 4.70 PLN, optimistic scenario 9.69 PLN. The calculation is refreshed regularly with new filings.
What is the revenue of Zaklady Urzadzen Kotlowych Staporkow SA (ZUK)?
Zaklady Urzadzen Kotlowych Staporkow SA reported trailing-twelve-month revenue of about 52.6M PLN (latest available figure, as of Sep 23, 2026).
What growth is priced into Zaklady Urzadzen Kotlowych Staporkow SA (ZUK)?
For today's price to be fair in a discounted-cash-flow model, Zaklady Urzadzen Kotlowych Staporkow SA would have to grow free cash flow by +5.2 % per year for five years (discount rate 9.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +1.3 % per year. As of Sep 23, 2026.
What discount rate (WACC) does the fair value of ZUK use?
Our models discount Zaklady Urzadzen Kotlowych Staporkow SA at 9.3 %: a base by market capitalisation (nano), damped by beta 0.49, 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 Zaklady Urzadzen Kotlowych Staporkow SA that is +5.2 % per year a year over ten years, using the same discount rate (9.3 %) and the same formula as our fair value.
How much growth has Zaklady Urzadzen Kotlowych Staporkow SA (ZUK) delivered so far?
Over the past 5 years revenue at Zaklady Urzadzen Kotlowych Staporkow SA grew +1.3 % a year. The price currently implies +5.2 % 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 Zaklady Urzadzen Kotlowych Staporkow SA (ZUK) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into Zaklady Urzadzen Kotlowych Staporkow SA (+5.2 % 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 Zaklady Urzadzen Kotlowych Staporkow SA (ZUK)?
The free-cash-flow yield on the price is 6.25 %: that much free cash flow Zaklady Urzadzen Kotlowych Staporkow SA produces per unit of market value. When it exceeds the discount rate of our models (9.3 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Zaklady Urzadzen Kotlowych Staporkow SA (ZUK)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Zaklady Urzadzen Kotlowych Staporkow SA it is 7.00 PLN per share (as of Sep 23, 2026), against a price of 4.92 PLN. It is the blended result of 22 valuation models (cash flow, earnings, asset, dividend).
Is Zaklady Urzadzen Kotlowych Staporkow SA stock overvalued or undervalued in 2026?
As of Sep 23, 2026, ZUK trades below its calculated fair value: price 4.92 PLN, fair value 7.00 PLN, a gap of about +42% (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 ZUK?
No. The price is what the market pays today (4.92 PLN); the fair value is what the company's own numbers justify (7.00 PLN). For Zaklady Urzadzen Kotlowych Staporkow SA the two are 2.08 PLN per share apart. That gap is exactly why we show both numbers side by side.
How much is Zaklady Urzadzen Kotlowych Staporkow SA worth?
The market values Zaklady Urzadzen Kotlowych Staporkow SA at about 32.0M PLN (market capitalisation, as of Sep 23, 2026). Per share that is 4.92 PLN; our models calculate a fair value of 7.00 PLN per share.
What do the bullish and bearish scenarios say about ZUK?
Our models span a range for Zaklady Urzadzen Kotlowych Staporkow SA: cautious scenario 4.70 PLN, base 7.00 PLN, optimistic 9.69 PLN per share (as of Sep 23, 2026, price 4.92 PLN). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of ZUK?
Zaklady Urzadzen Kotlowych Staporkow SA trades at a price-to-earnings ratio of 14.5 (as of Sep 23, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 7.00 PLN is built from several models across several years. Other multiples: P/B 0.4, P/S 0.2, EV/EBITDA 1.6.
How solid is the balance sheet of Zaklady Urzadzen Kotlowych Staporkow SA (ZUK)?
Balance-sheet figures for Zaklady Urzadzen Kotlowych Staporkow SA (as of Sep 23, 2026): return on equity 14.3%. They feed the Quality Score of 71/100, which measures business quality independently of the share price.
How far is ZUK from its 52-week high?
Zaklady Urzadzen Kotlowych Staporkow SA trades at 4.92 PLN, about 6% below its 52-week high of 5.25 PLN and 54% above the low of 3.20 PLN (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of 7.00 PLN is for.
Which stocks are comparable to Zaklady Urzadzen Kotlowych Staporkow SA?
From the same area (Industrials) we also value GE Vernova Inc, SIE, Eaton Corporation, Parker-Hannifin Corporation, 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 Zaklady Urzadzen Kotlowych Staporkow SA stock attractive at the current price?
The data as of Sep 23, 2026: price 4.92 PLN, calculated fair value 7.00 PLN (+42%), Quality Score 71/100, from 22 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 ZUK calculated?
We run Zaklady Urzadzen Kotlowych Staporkow SA through 22 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 7.00 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 13.0 % above its aggregate fair value. Zaklady Urzadzen Kotlowych Staporkow SA currently trades 42 % 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 Zaklady Urzadzen Kotlowych Staporkow SA (ZUK)?
The closing price on Sep 24, 2026 was 4.92 PLN. Our model-based fair value is 7.00 PLN, about +42% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Zaklady Urzadzen Kotlowych Staporkow SA right now?
The rarer combination: high quality (71/100) AND below fair value. That earns a closer look rather than a quick verdict. A fairly wide model range (4.70 PLN to 9.69 PLN) leaves room in how you read the outcome.
Key figures of Zaklady Urzadzen Kotlowych Staporkow SA
How large is the market capitalisation of Zaklady Urzadzen Kotlowych Staporkow SA (ZUK)?
The market capitalisation of Zaklady Urzadzen Kotlowych Staporkow SA is 32.0M PLN (≈ $8.3M). 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 Zaklady Urzadzen Kotlowych Staporkow SA (ZUK)?
The price-to-sales ratio of Zaklady Urzadzen Kotlowych Staporkow SA is 0.79 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Zaklady Urzadzen Kotlowych Staporkow SA (ZUK)?
Earnings per share at Zaklady Urzadzen Kotlowych Staporkow SA are 0.3400 PLN (price ÷ EPS = P/E 14.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Zaklady Urzadzen Kotlowych Staporkow SA (ZUK)?
The net margin of Zaklady Urzadzen Kotlowych Staporkow SA is 5.4% (fiscal year 2025). 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 Zaklady Urzadzen Kotlowych Staporkow SA (ZUK)?
The return on equity (ROE) of Zaklady Urzadzen Kotlowych Staporkow SA is 14.3% (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 Zaklady Urzadzen Kotlowych Staporkow SA (ZUK)?
On an EBIT basis the return on assets of Zaklady Urzadzen Kotlowych Staporkow SA is 7.7% (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 Zaklady Urzadzen Kotlowych Staporkow SA (ZUK)?
The operating margin of Zaklady Urzadzen Kotlowych Staporkow SA is −1.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Zaklady Urzadzen Kotlowych Staporkow SA (ZUK)?
Revenue at Zaklady Urzadzen Kotlowych Staporkow SA is growing +17.0% versus a year earlier (3y avg −8.4%). 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 Zaklady Urzadzen Kotlowych Staporkow SA (ZUK)?
Earnings per share at Zaklady Urzadzen Kotlowych Staporkow SA are growing −53.4% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Zaklady Urzadzen Kotlowych Staporkow SA (ZUK) carry?
The net debt of Zaklady Urzadzen Kotlowych Staporkow SA is 1.5M PLN (fiscal year 2025, ≈ 0.8 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 Zaklady Urzadzen Kotlowych Staporkow SA in the live analysis
One click puts Zaklady Urzadzen Kotlowych Staporkow SA on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
