EN DE

CEZ as (CEZ) Fair Value & Analysis

Utilities · PL · Market cap 125B PLN (≈ $33.6B) · ISIN CZ0005112300

What is CEZ as really worth?

CA CEZ as CEZ · WAR
Price244.40 PLN
Fair Value167.29 PLN
Upside−31.6%
Quality61/100

A solid business, but trading 46% above our fair value of 167.29 PLN.

Watch CEZ as 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

Moderate debt · generates free cash flow

Risks

!Weak Growth (revenue 5y +9.5 %/yr)
!Thin margins · 9.0% net margin
!Mixed vs. peers (6/11)
!Moderate moat 51/100
!Evidence only medium, so the estimate is less certain
Evidence: Medium Range 125.47 PLN – 197.49 PLN

Fair value as of: Aug 13, 2026

From 24 valuation models · updated 22 days ago

Fair value updated Aug 13, 2026, revised from 159.33 PLN to 167.29 PLN (+5.0%) since Jul 17, 2026. Share price +0.8% 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 (197.49 PLN). The favourable scenario is already priced in.
  • Solid but not exceptional quality (61/100) and above fair value, neither a clear bargain nor a standout compounder.

Price vs Fair Value (5 years)

249.40 PLN 72.07 PLN Fair Value 167.29 PLN May 2021 Sep 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 72.07 PLN – 249.40 PLN · fair‑value band 125.47 PLN – 197.49 PLN · the 244.40 PLN price screens above the 167.29 PLN 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

CEZ as (CEZ) currently trades at 244.40 PLN, while our model-based Fair Value estimate is 167.29 PLN, implying the stock looks roughly 46.1% overvalued today. The Quality Score stands at 61/100 (solid quality), in the Utilities sector. Bull case: the Growth DCF group reads highest at a median of 1,339 PLN per share, and 23 of the 24 models we run sit above the 244.40 PLN price. Bear case: the Asset-Based group reads lowest at 301.41 PLN, and 1 of the 24 models stay below the price. Evidence for this calculation is medium.

Over the trailing twelve months, CEZ as generated revenue of 338B PLN at a net margin of 9.0%. Revenue declined 9.0% year over year. It earns a return on equity of 11.1%. Net debt stands at 231B PLN. Fundamentals as of Aug 13, 2026

Our scenario range runs from 125.47 PLN (bear case) to 197.49 PLN (bull case); at 244.40 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 40% above its 52-week low, currently above its 200-day average. For context, the median of 10 Utilities peers we cover trades at −37% fair-value upside, at −32%, CEZ screens cheaper 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 6.42 PLN per share, which is 3.8 % 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 942.28 PLN 1,551 PLN 2,433 PLN 79
Growth DCF 976.43 PLN 1,535 PLN 2,307 PLN 78
Residual Income 415.38 PLN 475.42 PLN 742.80 PLN 75
All 24 models by family
DCF Models
FCF DCF 942.28 PLN 1,551 PLN 2,433 PLN 79
5Y Revenue Exit 762.44 PLN 1,326 PLN 2,021 PLN 71
5Y EBITDA Exit 1,207 PLN 2,126 PLN 3,164 PLN 74
5Y P/E Exit 511.27 PLN 873.61 PLN 1,233 PLN 70
10Y Revenue Exit 785.96 PLN 1,305 PLN 1,954 PLN 66
10Y EBITDA Exit 1,097 PLN 1,850 PLN 2,796 PLN 67
10Y P/E Exit 659.58 PLN 997.58 PLN 1,373 PLN 64
Earnings-Based
Graham-Dodd 356.04 PLN 901.05 PLN 1,171 PLN 65
PEG = 1.0 166.76 PLN 238.23 PLN 309.71 PLN 57
EPV 346.73 PLN 463.13 PLN 564.98 PLN 74
Dividend Discount
Gordon GGM 430.95 PLN 824.71 PLN 1,387 PLN 66
DDM Multi-Stage 430.95 PLN 655.35 PLN 898.09 PLN 66
Multiples
P/E Multiple 706.85 PLN 942.47 PLN 1,178 PLN 63
P/S Multiple 667.58 PLN 890.11 PLN 1,113 PLN 58
P/B Multiple 607.32 PLN 809.77 PLN 1,012 PLN 55
EV/EBIT 1,298 PLN 1,848 PLN 2,398 PLN 65
EV/EBITDA 1,591 PLN 2,239 PLN 2,886 PLN 67
EV/Revenue 724.49 PLN 1,186 PLN 1,647 PLN 52
Asset-Based
NCAV (Graham) 224.94 PLN 301.41 PLN 449.87 PLN 54
Growth DCF
Growth DCF 976.43 PLN 1,535 PLN 2,307 PLN 78
Rev-Margin DCF 762.44 PLN 1,339 PLN 1,970 PLN 72
Economic Profit
Residual Income 415.38 PLN 475.42 PLN 742.80 PLN 75
ROIC Compounder 346.73 PLN 469.07 PLN 648.25 PLN 71
Growth Earnings
Growth-Adj P/E 553.86 PLN 791.23 PLN 1,029 PLN 67

Widest divergence: Growth DCF (1,339 PLN) versus Asset-Based (301.41 PLN). Highest evidence: FCF DCF (79).

Notify me when CEZ reaches fair value

Put CEZ 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 25.9
P/S ratio 2.20 P/E × margin
EPS (TTM) 9.44 PLN price ÷ EPS = P/E 25.9
Net margin 8.5% FY2025
Return on equity 11.1% TTM
Return on assets (EBIT) 9.3% avg 5y
More key figures
Growth
Revenue (TTM) 338B PLN TTM
Revenue growth (YoY) −9.0% 3y avg −3.6%
EPS growth (YoY) +5.9%
Balance sheet & cash flow
Free cash flow 64.2B PLN FY2025
Net debt 231B PLN FY2025 · ≈ 3.6 yrs of FCF

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

Quality Score breakdown

Overall quality 61/100

Of which business quality 58 · Market factors (momentum, volatility) 68

Profitability 37
Margins and returns on capital today
Quality Growth 46
Are margins and returns improving?
Cashflow 88
Earnings quality: real cash, not paper profit
Fin. Strength 25
Balance sheet, leverage, solvency risk
Investment 89
Disciplined investing over empire-building
Low Volatility 83
Calm price path (market factor)
Momentum 55
Price trend over the last 3–12 months (market factor)
52W Momentum 73
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.

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

CEZ, a. s. engages in the generation, distribution, trade, and sale of electricity, heat, thermal energy and other commodities in Central Europe. It operates through four segments: Generation, Distribution, Sales, and Mining.

Full company description

CEZ, a. s. engages in the generation, distribution, trade, and sale of electricity, heat, thermal energy and other commodities in Central Europe. It operates through four segments: Generation, Distribution, Sales, and Mining. The company operates hydroelectric, wind, solar, nuclear, coal, photovoltaic, and biomass power plants, and combined cycle gas turbine power plant and combined heat and power units. It is also involved in the trade and sale of natural gas; mining of coal; quarrying and processing of construction aggregates and limestones; commodity trading business; and provision of energy services, as well as consulting services. In addition, the company holds interest in the lithium ore mining project in Cínovec; and deals with security systems and acoustics for buildings. Further, the company provides services in the field of electrical installations; high speed internet connection and mobile services; and engineering services and products. CEZ, a. s. was incorporated in 1992 and is headquartered in Prague, the Czech Republic.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

CEZ as reported revenue of 330B CZK in FY2025 versus 236B CZK in FY2021, a compound +8.7%/yr. Reported net income was 28.1B CZK in FY2025, compounding +30.2%/yr from FY2021. FY2021 was a trough year, so the rate overstates the trend.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
330B PLN
Latest YoY
+1.3%
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.
−3.6%
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.
+9.5%
Avg. revenue growth/yr (20Y) 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.
+8.2%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year.
+23.5% (23.5 + 0.0)
Revenue +8.7%/yr
FY21 236B CZK
FY22 369B CZK
FY23 336B CZK
FY24 326B CZK
FY25 330B CZK
Net income +30.2%/yr
FY21 9.8B CZK
FY22 80.8B CZK
FY23 29.5B CZK
FY24 29.9B CZK
FY25 28.1B CZK

CEZ screens 46% overvalued. Compare with NextEra Energy, Inc →

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). "CEZ as Fair Value". https://www.fairvalue-calculator.com/stock/CEZ

Peer Group

Utilities - Regulated Electric · 153 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 61 · Top 25%
Fair Value upside −32% · Below median
Return on equity (TTM) 11% · Above median
Return on assets 5% · Top 25%
Net margin (TTM) 9% · Below median
Operating margin (TTM) 0% · Bottom 25%
Revenue growth −9% · Bottom 25%
Dividend yield (TTM) 21.4% · Top 25%
Debt / equity 0.85× · Lower than median

Valuation Multiples vs Utilities - Regulated Electric median · lower = cheaper

P/E (TTM) 25.9× · Pricier than 75% of peers
P/FCF 0.5× · Cheaper than median

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 0
FUTURE0 · sector 32
PAST44 · sector 39
HEALTH57 · sector 52
DIVIDEND100 · sector 65

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

Similar stocks

10 more Utilities - Regulated Electric stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
NextEra Energy, Inc NEE $83.47 $32.94 −61%
The Southern Company SO $88.25 $58.81 −33%
Duke Energy Corporation DUK $120.25 $74.89 −38%
National Grid plc NGG $80.68 $63.94 −21%
American Electric Power Company AEP $122.96 $77.23 −37%
Dominion Energy, Inc D $66.01 $46.34 −30%
Entergy Corporation ETR $105.75 $52.92 −50%
Xcel Energy Inc XEL $76.34 $44.61 −42%
Exelon Corporation EXC $43.96 $37.60 −14%
Endesa, S.A ELE €42.30 €25.72 −39%

Compare CEZ as with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Utilities 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 CEZ as (CEZ) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of 167.29 PLN versus a price of 244.40 PLN, about −32% upside (overvalued).
What is the fair value of CEZ?
Our model-based fair value for CEZ as is 167.29 PLN (as of Aug 13, 2026), built from audited fundamentals. The current price: 244.40 PLN.
What is the quality score of CEZ?
CEZ as has a Quality Score of 61/100. 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 CEZ as (CEZ)?
CEZ as reported trailing-twelve-month revenue of about 338B PLN (latest available figure, as of Aug 13, 2026).
What is the net profit margin of CEZ?
The net profit margin of CEZ as is about 9.0%, meaning it keeps roughly 9.0% of revenue as net income. Based on the latest reported figures.
Free · no account needed

Watch CEZ as in the live analysis

One click puts CEZ as 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.