EN DE

Benefit Systems SA (BFT) Fair Value & Analysis

Consumer Cyclical · PL · Market cap 17.3B PLN (≈ $4.7B) · ISIN PLBNFTS00018

What is Benefit Systems SA really worth?

BS Benefit Systems SA BFT · WAR
Price5,275 PLN
Fair Value3,714 PLN
Upside−29.6%
Quality44/100

Below-average quality, and trading another 42% above our fair value of 3,714 PLN.

Watch Benefit Systems 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 free

Strengths

Healthy Growth (revenue 5y +34.3 %/yr)
Solidly profitable · 15.0% net margin
Moderate debt · generates free cash flow
Wide moat 69/100

Risks

!Mixed vs. peers (7/14)
Evidence: High Range 2,466 PLN – 4,703 PLN

Fair value as of: Aug 23, 2026

From 26 valuation models · updated 13 days ago

Share price −3.5% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The price sits above even our optimistic bull case (4,703 PLN). The favourable scenario is already priced in.
  • Weak quality (44/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • A fairly wide model range (2,466 PLN to 4,703 PLN) leaves room in how you read the outcome.

Price vs Fair Value (5 years)

5,660 PLN 440.43 PLN Fair Value 3,714 PLN May 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 23, 2026.

How to read this chart

60‑month range 440.43 PLN – 5,660 PLN · fair‑value band 2,466 PLN – 4,703 PLN · the 5,275 PLN price screens above the 3,714 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. Dashed = 300-day average. As of Aug 23, 2026.

Full chart & analysis →

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

Analysis

Benefit Systems SA (BFT) currently trades at 5,275 PLN, while our model-based Fair Value estimate is 3,714 PLN, implying the stock looks roughly 42.0% overvalued today. The Quality Score stands at 44/100 (below-average quality), in the Consumer Cyclical sector. Bull case: the Growth Earnings group reads highest at a median of 5,974 PLN per share, and 6 of the 26 models we run sit above the 5,275 PLN price. Bear case: the Asset-Based group reads lowest at 478.77 PLN, and 20 of the 26 models stay below the price. Evidence for this calculation is high.

Over the trailing twelve months, Benefit Systems SA generated revenue of 5.0B PLN at a net margin of 15.0%. Revenue grew 45.4% year over year. It earns a return on equity of 38.1%. Net debt stands at 795M PLN. Fundamentals as of Aug 23, 2026

Our scenario range runs from 2,466 PLN (bear case) to 4,703 PLN (bull case); at 5,275 PLN, 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 share trades near its 52-week high and 81% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at −1% fair-value upside, at −30%, BFT screens richer than that median.

Fair Value models

This estimate rests on fiscal year 2025 figures, and about 8 months have passed since. In that time the company retained roughly 155.70 PLN per share, which is 4.2 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced 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. Every input is real reported data, nothing guessed.

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
FCF DCF 2,235 PLN 3,639 PLN 8,108 PLN 75
EPV 1,438 PLN 1,713 PLN 1,953 PLN 74
Growth DCF 2,090 PLN 4,069 PLN 8,071 PLN 74
All 26 models by family
DCF Models
FCF DCF 2,235 PLN 3,639 PLN 8,108 PLN 75
Owner Earnings 1,919 PLN 4,637 PLN 10,342 PLN 70
5Y Revenue Exit 1,389 PLN 2,460 PLN 4,694 PLN 69
5Y EBITDA Exit 3,063 PLN 5,846 PLN 11,313 PLN 71
5Y P/E Exit 2,613 PLN 6,242 PLN 11,212 PLN 67
10Y Revenue Exit 1,612 PLN 3,561 PLN 4,729 PLN 66
10Y EBITDA Exit 2,885 PLN 7,167 PLN 14,785 PLN 63
10Y P/E Exit 2,557 PLN 6,196 PLN 12,236 PLN 59
Earnings-Based
Graham-Dodd 1,176 PLN 8,201 PLN 11,509 PLN 63
Lynch FV 3,260 PLN 4,657 PLN 6,054 PLN 61
PEG = 1.0 3,260 PLN 4,657 PLN 6,054 PLN 57
EPV 1,438 PLN 1,713 PLN 1,953 PLN 74
Dividend Discount
Gordon GGM 1,111 PLN 2,310 PLN 3,664 PLN 66
DDM Multi-Stage 1,111 PLN 1,948 PLN 2,424 PLN 66
Multiples
P/E Multiple 2,853 PLN 3,804 PLN 4,756 PLN 63
P/S Multiple 1,233 PLN 1,644 PLN 2,055 PLN 58
P/B Multiple 2,144 PLN 2,858 PLN 3,573 PLN 55
EV/EBIT 2,754 PLN 3,743 PLN 4,732 PLN 66
EV/EBITDA 3,238 PLN 4,388 PLN 5,538 PLN 67
EV/Revenue 938.82 PLN 1,432 PLN 1,925 PLN 53
Asset-Based
NCAV (Graham) 357.29 PLN 478.77 PLN 714.59 PLN 54
Growth DCF
Growth DCF 2,090 PLN 4,069 PLN 8,071 PLN 74
Rev-Margin DCF 1,425 PLN 2,847 PLN 5,568 PLN 68
Economic Profit
Residual Income 1,074 PLN 1,306 PLN 4,117 PLN 65
ROIC Compounder 1,985 PLN 3,183 PLN 3,935 PLN 71
Growth Earnings
Growth-Adj P/E 4,182 PLN 5,974 PLN 7,766 PLN 67

Widest divergence: Growth Earnings (5,974 PLN) versus Asset-Based (478.77 PLN). Highest evidence: FCF DCF (75).

Notify me when BFT reaches fair value

Put BFT on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 23.0
P/S ratio 2.91 P/E × margin
EPS (TTM) 229.11 PLN price ÷ EPS = P/E 23.0
Dividend yield 2.7% payout 61.8%
Net margin 12.6% FY2025
Return on equity 38.1% TTM
More key figures
Profitability
Return on assets (EBIT) 11.6% avg 5y
Operating margin 16.8% TTM
Growth
Revenue (TTM) 5.0B PLN TTM
Revenue growth (YoY) +45.4% 3y avg +33.3%
EPS growth (YoY) +268%
Balance sheet & cash flow
Free cash flow 480M PLN FY2025
Net debt 795M PLN FY2025 · ≈ 1.7 yrs of FCF

Figures from reported company fundamentals · as of Aug 23, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 44/100

Of which business quality 47 · Market factors (momentum, volatility) 87

Profitability 56
Margins and returns on capital today
Quality Growth 37
Are margins and returns improving?
Cashflow 63
Earnings quality: real cash, not paper profit
Fin. Strength 66
Balance sheet, leverage, solvency risk
Investment 10
Disciplined investing over empire-building
Low Volatility 77
Calm price path (market factor)
Momentum 87
Price trend over the last 3–12 months (market factor)
52W Momentum 100
Distance to the 52-week high (market factor)
Net Issuance 22
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.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Benefit Systems S.A. provides non-pay employee benefits solutions in Poland, Czech Republic, Slovakia, Bulgaria, Croatia, and Turkey.

Full company description

Benefit Systems S.A. provides non-pay employee benefits solutions in Poland, Czech Republic, Slovakia, Bulgaria, Croatia, and Turkey. The company offers Multisport card, which provides access to sports facilities; MultiBilet and MultiTeatr for providing solutions for culture and entertainment; MyBenefit platform for distributing sport cards, as well as provides wellbeing services. It also develops MultiLife, an online accessible product engages in promoting employee well-being in the areas of mental health, personal development, healthy eating, and physical activity. Benefit Systems S.A. was founded in 2000 and is based in Warsaw, Poland.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Benefit Systems SA reported revenue of 4.5B PLN in FY2025 versus 955M PLN in FY2021, a compound +47.5%/yr. Reported net income was 571M PLN in FY2025.

Growth Quality 100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
4.5B PLN
Latest YoY
+33.1%
Avg. revenue 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.
+33.3%
Avg. revenue 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.
+34.3%
Avg. revenue growth/yr (16Y) 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.
+27.4%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year.
+38.6% (35.9 + 2.7)
Revenue +47.5%/yr
FY21 955M PLN
FY22 1.9B PLN
FY23 2.8B PLN
FY24 3.4B PLN
FY25 4.5B PLN
Net income
FY21 −23.9M PLN
FY22 138M PLN
FY23 440M PLN
FY24 450M PLN
FY25 571M PLN
Character of growth · EPS growth decomposed (2014-2025) +24.6 % p.a.
Revenue per share +19.8 %

of which total revenue +22.1 % · buybacks/dilution −1.8 %

EBIT margin +5.1 %
Tax rate +0.1 %
Residual (interest, one-offs) −1.2 %

Annual growth per factor. These are factors, not summands: multiplied they give the EPS growth rate, added they do not quite. Start and end points are 3-year averages (details on hover).

BFT screens 42% overvalued. Compare with ANTA Sports Products Limited →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
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). "Benefit Systems SA Fair Value". https://www.fairvalue-calculator.com/stock/BFT

Peer Group

Leisure · 190 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 44 · Bottom 25%
Fair Value upside −30% · Below median
Return on equity (TTM) 38% · Top 25%
Return on assets 9% · Top 25%
Net margin (TTM) 15% · Top 25%
Operating margin (TTM) 17% · Top 25%
Revenue growth 45% · Top 25%
Dividend yield (TTM) 2.7% · Below median
Debt / equity 0.55× · Higher than 75% of peers

Valuation Multiples vs Leisure median · lower = cheaper

P/E (TTM) 23.0× · Pricier than median
P/B 1.97× · Pricier than median
P/S (TTM) 0.94× · Cheaper than median
P/FCF 9.7× · Pricier than median
EV/EBITDA 4.9× · Cheaper than 75% of peers

Strength profile in five axes (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.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 16
FUTURE100 · sector 14
PAST100 · sector 19
HEALTH73 · sector 94
DIVIDEND54 · sector 55

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

Insider activity: 40/100

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

Similar stocks

10 more Leisure stocks, each showing price versus our Fair Value estimate (as of Aug 23, 2026).

Stock Price Fair Value vs Fair Value
ANTA Sports Products Limited 82020 HK$65.10 HK$97.98 +51%
Pop Mart International Group 9992 HK$158.70 HK$227.30 +43%
Amer Sports, Inc AS $33.03 $16.16 −51%
Hasbro, Inc HAS $94.10 $81.97 −13%
Life Time Group LTH $45.40 $15.61 −66%
Li Ning Company 82331 HK$11.62 HK$11.48 −1%
Acushnet Holdings GOLF $89.10 $36.89 −59%
Ninebot Limited 689009 ¥44.94 ¥39.73 −12%
Mattel, Inc MAT $15.26 $18.93 +24%
Planet Fitness, Inc PLNT $53.33 $52.62 −1%

Compare Benefit Systems SA 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 Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Benefit Systems SA (BFT) overvalued or undervalued?
As of Aug 23, 2026, our model estimates a fair value of 3,714 PLN versus a price of 5,275 PLN, about −30% upside (overvalued).
What is the fair value of BFT?
Our model-based fair value for Benefit Systems SA is 3,714 PLN (as of Aug 23, 2026), built from audited fundamentals. The current price: 5,275 PLN.
What is the quality score of BFT?
Benefit Systems SA has a Quality Score of 44/100. 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 Benefit Systems SA (BFT)?
Benefit Systems SA reported trailing-twelve-month revenue of about 5.0B PLN (latest available figure, as of Aug 23, 2026).
What is the net profit margin of BFT?
The net profit margin of Benefit Systems SA is about 15.0%, meaning it keeps roughly 15.0% of revenue as net income. Based on the latest reported figures.
Does Benefit Systems SA pay a dividend?
Benefit Systems SA currently shows a dividend yield of about 2.68% relative to its recent price (as of Aug 23, 2026).
Free · no account needed

Watch Benefit Systems SA in the live analysis

One click puts Benefit Systems 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.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.