EN DE

Basic-Fit N.V (BFIT) Fair Value & Analysis

Consumer Cyclical · NL · Market cap €2.0B

BF Basic-Fit N.V BFIT · AS
Price€34.12
Fair Value€9.38
Upside-72.5%
Quality47/100
Watch Basic-Fit N.V for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 1.0% net margin
High debt · generates free cash flow
Trails peers (3/13)
Narrow moat 37/100
Evidence: High Range €4.75 – €12.05 Share as image

Fair value as of: Aug 13, 2026

From 24 valuation models · updated today

Share price +7.8% over the past month.

Below-average quality, and screening another 73% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (€12.05). The favourable scenario is already priced in.
  • Solid but not exceptional quality (47/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (€4.75 to €12.05) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

€46.80 €16.97 Fair Value €9.38 Jun 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range €16.97 – €46.80 · fair‑value band €4.75 – €12.05 · the €34.12 price screens above the €9.38 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

Basic-Fit N.V (BFIT) currently trades at €34.12, while our model-based Fair Value estimate is €9.38, implying the stock looks roughly 72.5% overvalued today. The Quality Score stands at 47/100 (below-average 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, Basic-Fit N.V generated revenue of €1.4B at a net margin of 1.0%. Revenue grew 17.9% year over year. It earns a return on equity of 3.5%. Net debt stands at €3.1B. Fundamentals as of Aug 13, 2026

Our scenario range runs from €4.75 (bear case) to €12.05 (bull case); at €34.12, the current price sits above 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 last reported earnings sit well below what analysts expect (earnings in transition, for example after write-downs or an earnings dip); whether the stock is cheap or expensive hinges on the expected recovery actually arriving. Read the fair value with that caveat. The share trades about 2% below its 52-week high and 52% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 11% fair-value upside, at -73%, BFIT screens richer 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 €63.66 €125.40 €245.25 80
Rev-Margin DCF €24.35 €51.84 €93.80 74
ROIC Compounder €6.32 €13.57 €20.29 72
All 24 models by family
DCF Models
FCF DCF €68.47 €113.25 €250.79 38
Owner Earnings €39.90 €103.76 €232.91 31
5Y Revenue Exit €24.35 €44.34 €83.44 39
5Y EBITDA Exit €72.92 €146.00 €284.14 41
5Y P/E Exit €12.91 €24.34 €36.68 38
10Y Revenue Exit €36.55 €72.31 €98.55 36
10Y EBITDA Exit €71.34 €168.07 €350.95 37
10Y P/E Exit €29.30 €49.77 €79.05 35
Earnings-Based
Graham-Dodd €1.52 €10.61 €14.89 54
Lynch FV €3.53 €5.04 €6.55 50
PEG = 1.0 €3.53 €5.04 €6.55 46
EPV €5.85 €8.77 €11.29 59
Multiples
P/E Multiple €3.69 €4.92 €6.15 63
P/S Multiple €2.85 €3.80 €4.75 58
P/B Multiple €2.85 €3.80 €4.75 55
EV/EBIT €17.86 €28.02 €38.18 53
EV/EBITDA €75.22 €104.50 €133.78 54
EV/Revenue €5.80 €13.69 €21.58 43
Asset-Based
NCAV (Graham) €2.70 €3.62 €5.40 50
Growth DCF
Growth DCF €63.66 €125.40 €245.25 80
Rev-Margin DCF €24.35 €51.84 €93.80 74
Economic Profit
Residual Income €3.98 €3.93 €3.50 61
ROIC Compounder €6.32 €13.57 €20.29 72
Growth Earnings
Growth-Adj P/E €4.75 €6.79 €8.82 68

Widest divergence: DCF Models (€72.31) versus Asset-Based (€3.62). Highest evidence: Growth DCF (80).

Notify me when BFIT reaches fair value

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

Key figures & financial health

Revenue (TTM) €1.4B
Revenue growth (YoY) +17.9%
Net margin 1.0%
Return on equity 3.5%
Free cash flow €333M FY2025
P/E ratio 153.7
More key figures
Operating margin 12.2%
EPS (TTM) €0.2200
EPS growth (YoY) +494%
Net debt €3.1B FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 47/100

Of which business quality 46 · Market factors (momentum, volatility) 69

Profitability 22
Margins and returns on capital today
Quality Growth 43
Are margins and returns improving?
Cashflow 82
Earnings quality: real cash, not paper profit
Fin. Strength 4
Balance sheet, leverage, solvency risk
Investment 50
Disciplined investing over empire-building
Low Volatility 64
Calm price path (market factor)
Momentum 63
Price trend over the last 3–12 months (market factor)
52W Momentum 85
Distance to the 52-week high (market factor)
Net Issuance 93
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

Basic-Fit N.V. operates and franchises fitness clubs under the Basic-Fit brand in the Netherlands, Belgium, Luxembourg, France, Spain, Germany, Austria, Switzerland, Slovenia, Romania, Croatia, and the Czech Republic.

Full company description

Basic-Fit N.V. operates and franchises fitness clubs under the Basic-Fit brand in the Netherlands, Belgium, Luxembourg, France, Spain, Germany, Austria, Switzerland, Slovenia, Romania, Croatia, and the Czech Republic. It also engages in the online sale of home tools and other fitness-related products through its webshop and in-house NXT Level nutrition brand through online and other distribution channels, including wholesale outlets, supermarkets, and chemists. The company was formerly known as Miktom Topco B.V and changed its name to Basic-Fit N.V. in July 2016. Basic-Fit N.V. was founded in 1984 and is headquartered in Hoofddorp, the Netherlands.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Basic-Fit N.V reported revenue of €1.4B in FY2025 versus €341M in FY2021, a compound +42.9%/yr. Reported net income was €14.5M in FY2025.

Growth Quality 75/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
€1.4B
Latest YoY
+16.9%
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.
+21.4%
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.
+30.4%
Avg. growth/yr (11Y) 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.
+21.8%
Revenue +42.9%/yr
FY21 €341M
FY22 €795M
FY23 €1.0B
FY24 €1.2B
FY25 €1.4B
Net income
FY21 −€150M
FY22 −€3.7M
FY23 −€2.7M
FY24 €8.0M
FY25 €14.5M

BFIT screens 73% overvalued. Compare with ANTA Sports Products Limited →

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). "Basic-Fit N.V Fair Value". https://www.fairvalue-calculator.com/stock/BFIT

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Leisure · 189 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 47 · Below median
Fair Value upside −73% · Bottom 25%
Return on equity (TTM) 4% · Below median
Return on assets 2% · Below median
Net margin (TTM) 1% · Below median
Operating margin (TTM) 12% · Above median
Revenue growth 18% · Top 25%
Debt / equity 2.66× · Higher than 75% of peers

Valuation Multiples vs Leisure median · lower = cheaper

P/E (TTM) 153.7× · Pricier than 75% of peers
P/B 6.71× · Pricier than 75% of peers
P/S (TTM) 1.65× · Pricier than median
P/FCF 7.1× · Pricier than median
EV/EBITDA 8.4× · Cheaper than median

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 0 · sector 18
FUTURE 90 · sector 17
PAST 14 · sector 19
HEALTH 0 · sector 95
DIVIDEND 0 · sector 51

VALUE 0: the price sits above our fair-value range.

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 Leisure stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
ANTA Sports Products Limited 2020 HK$72.80 HK$119.82 +65%
Pop Mart International Group 9992 HK$151.00 HK$227.30 +51%
Amer Sports, Inc AS $33.03 $16.16 -51%
Hasbro, Inc HAS $94.89 $81.97 -14%
Life Time Group LTH $43.81 $15.61 -64%
Ninebot Limited 689009 ¥44.94 ¥39.73 -12%
Li Ning Company 2331 HK$14.59 HK$29.45 +102%
Asmodee Group ASMDEEB kr 158.70 kr 96.65 -39%
Smartfit Escola de Ginástica e Dança S.A SMFT3 R$17.25 R$22.90 +33%
Songcheng Performance Development Co 300144 ¥6.17 ¥6.85 +11%

Compare Basic-Fit N.V with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Basic-Fit N.V (BFIT) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of €9.38 versus a price of €34.12, about −73% (overvalued).
What is the fair value of BFIT?
Our model-based fair value for Basic-Fit N.V is €9.38 (as of Aug 13, 2026), built from audited fundamentals. The current price is €34.12.
What is the quality score of BFIT?
Basic-Fit N.V has a Quality Score of 47/100. 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 Basic-Fit N.V (BFIT)?
Basic-Fit N.V reported trailing-twelve-month revenue of about €1.4B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of BFIT?
The net profit margin of Basic-Fit N.V is about 1.0%, meaning it keeps roughly 1.0% 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 Basic-Fit N.V 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.