EN DE

Cirsa Enterprises SAU (CIRSA) Fair Value & Analysis

Consumer Cyclical · ES · Market cap €2.1B · ISIN ES0105884011

What is Cirsa Enterprises SAU really worth?

CE Cirsa Enterprises SAU CIRSA · MC
Price€17.28
Fair Value€9.56
Upside−44.7%
Quality52/100

A solid business, but trading 81% above our fair value of €9.56.

Watch Cirsa Enterprises SAU 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 +15.5 %/yr)

Risks

!Thin margins · 3.7% net margin
!High debt · generates free cash flow
!Mixed vs. peers (6/14)
!Moderate moat 55/100

For context

·2.60% dividend yield
Evidence: High Range €7.17 – €11.95

Fair value as of: Aug 13, 2026

From 26 valuation models · updated 22 days ago

Share price +26.1% 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 (€11.95). The favourable scenario is already priced in.
  • Solid but not exceptional quality (52/100) and above fair value, neither a clear bargain nor a standout compounder.

Price vs Fair Value (14 months)

€17.28 €12.22 Fair Value €9.56 Jul 2025 Sep 2026

White line = price, green steps = our fair value per fiscal year. As of Aug 13, 2026.

How to read this chart

14‑month range €12.22 – €17.28 · fair‑value band €7.17 – €11.95 · the €17.28 price screens above the €9.56 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

Cirsa Enterprises SAU (CIRSA) currently trades at €17.28, while our model-based Fair Value estimate is €9.56, implying the stock looks roughly 80.8% overvalued today. The Quality Score stands at 52/100 (solid quality), in the Consumer Cyclical sector. Bull case: the DCF Models group reads highest at a median of €20.50 per share, and 10 of the 26 models we run sit above the €17.28 price. Bear case: the Asset-Based group reads lowest at €2.84, and 16 of the 26 models stay below the price. Evidence for this calculation is high.

Net debt stands at €1.9B. The stock trades on a trailing P/E of 32.6. Fundamentals as of Aug 13, 2026

Our scenario range runs from €7.17 (bear case) to €11.95 (bull case); at €17.28, 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 near its 52-week high and 40% above its 52-week low. For context, the median of 10 Consumer Cyclical peers we cover trades at 12% fair-value upside, at −45%, CIRSA 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 €0.0541 per share, which is 0.6 % 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 €22.30 €45.56 €83.97 76
Residual Income €3.71 €4.11 €5.82 76
Growth DCF €22.06 €43.32 €77.15 75
All 26 models by family
DCF Models
FCF DCF €22.30 €45.56 €83.97 76
Owner Earnings €15.48 €33.68 €63.74 72
5Y Revenue Exit €6.86 €14.35 €23.77 70
5Y EBITDA Exit €27.43 €56.35 €92.43 73
5Y P/E Exit €5.83 €12.26 €19.10 69
10Y Revenue Exit €11.75 €20.50 €32.56 65
10Y EBITDA Exit €25.30 €50.41 €88.19 65
10Y P/E Exit €11.35 €19.01 €28.77 63
Earnings-Based
Graham-Dodd €2.95 €13.24 €18.15 64
Lynch FV €3.45 €4.93 €6.40 61
PEG = 1.0 €3.45 €4.93 €6.40 57
EPV €11.05 €14.23 €16.97 74
Dividend Discount
Gordon GGM €2.31 €4.61 €6.98 67
DDM Multi-Stage €2.31 €3.98 €4.87 67
Multiples
P/E Multiple €7.17 €9.56 €11.95 63
P/S Multiple €5.54 €7.38 €9.23 58
P/B Multiple €5.54 €7.38 €9.23 55
EV/EBIT €26.31 €38.11 €49.91 65
EV/EBITDA €33.62 €47.85 €62.08 67
EV/Revenue €2.72 €6.26 50
Asset-Based
NCAV (Graham) €2.12 €2.84 €4.24 54
Growth DCF
Growth DCF €22.06 €43.32 €77.15 75
Rev-Margin DCF €6.86 €14.60 €24.57 70
Economic Profit
Residual Income €3.71 €4.11 €5.82 76
ROIC Compounder €13.29 €20.71 €30.40 70
Growth Earnings
Growth-Adj P/E €5.77 €8.24 €10.71 67

Widest divergence: DCF Models (€20.50) versus Asset-Based (€2.84). Highest evidence: FCF DCF (76).

Notify me when CIRSA reaches fair value

Put CIRSA 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 32.6
P/S ratio 1.44 P/E × margin
EPS (TTM) €0.5300 price ÷ EPS = P/E 32.6
Dividend yield 2.6% payout 84.9%
Net margin 4.4% FY2025
Return on equity 25.2% TTM
More key figures
Profitability
Return on assets (EBIT) 8.0% avg 5y
Operating margin 15.5% TTM
Growth
Revenue (TTM) €2.4B TTM
Revenue growth (YoY) +8.0% 3y avg −1.0%
EPS growth (YoY) −22.1%
Balance sheet & cash flow
Free cash flow €436M FY2025
Net debt €1.9B FY2025 · ≈ 4.3 yrs of FCF

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

Quality Score breakdown

Overall quality 52/100

Of which business quality 51 · Market factors (momentum, volatility) 68

Profitability 33
Margins and returns on capital today
Quality Growth 37
Are margins and returns improving?
Cashflow 95
Earnings quality: real cash, not paper profit
Fin. Strength 12
Balance sheet, leverage, solvency risk
Investment 52
Disciplined investing over empire-building
Low Volatility 68
Calm price path (market factor)
Momentum 64
Price trend over the last 3–12 months (market factor)
52W Momentum 74
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

Cirsa Enterprises, S.A. is a gaming company, together with its subsidiaries, engages in the operation of slot machines, casinos, and gaming halls in Panama, Mexico, Colombia, Spain, Peru, Costa Rica, Dominican Republic, and Morocco. The company also involved in online betting and gambling activities, as well as providing arcade machines.

Full company description

Cirsa Enterprises, S.A. is a gaming company, together with its subsidiaries, engages in the operation of slot machines, casinos, and gaming halls in Panama, Mexico, Colombia, Spain, Peru, Costa Rica, Dominican Republic, and Morocco. The company also involved in online betting and gambling activities, as well as providing arcade machines. Cirsa Enterprises, S.A. was founded in 1978 and is based in Terrassa, Spain. Cirsa Enterprises, S.A. operates as a subsidiary of LHMC Midco S.à r.l.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Cirsa Enterprises SAU reported revenue of €1.7B in FY2025 versus €798M in FY2021, a compound +19.9%/yr. Reported net income was €72.9M in FY2025.

Growth Quality 90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
€1.7B
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.
+39.1%
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.
+15.5%
Avg. revenue growth/yr (6Y) 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.
+14.4%
Value creation/yr (3Y) Earnings growth per share (CAGR 3 years) plus dividend yield: value created per share and year.
+4.8% (2.2 + 2.6)
Revenue +19.9%/yr
FY21 €798M
FY22 €1.7B
FY23 €2.0B
FY24 €2.2B
FY25 €1.7B
Net income
FY21 −€151M
FY22 €56.6M
FY23 €80.0M
FY24 €12.6M
FY25 €72.9M

CIRSA screens 81% overvalued. Compare with Las Vegas Sands Corp →

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). "Cirsa Enterprises SAU Fair Value". https://www.fairvalue-calculator.com/stock/CIRSA

Peer Group

Resorts & Casinos · 74 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 52 · Above median
Fair Value upside −45% · Bottom 25%
Return on equity (TTM) 25% · Top 25%
Return on assets 6% · Top 25%
Net margin (TTM) 4% · Below median
Operating margin (TTM) 15% · Above median
Revenue growth 8% · Above median
Dividend yield (TTM) 2.6% · Below median
Debt / equity 2.58× · Higher than 75% of peers

Valuation Multiples vs Resorts & Casinos median · lower = cheaper

P/E (TTM) 32.6× · Pricier than median
P/B 3.41× · Pricier than 75% of peers
P/S (TTM) 1.02× · Pricier than median
P/FCF 5.6× · Pricier than median
EV/EBITDA 5.8× · 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 31
FUTURE40 · sector 25
PAST100 · sector 19
HEALTH0 · sector 82
DIVIDEND52 · sector 61

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.

Gambling

Similar stocks

10 more Resorts & Casinos stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Las Vegas Sands Corp LVS $46.23 $51.60 +12%
Galaxy Entertainment Group 0027 HK$33.86 HK$40.46 +19%
Sands China Ltd 1928 HK$14.45 HK$19.10 +32%
MGM Resorts International, through its subsidiaries, MGM $42.28 $17.73 −58%
Wynn Resorts, Limited WYNN $102.97 $69.39 −33%
Red Rock Resorts, Inc RRR $58.40 $18.01 −69%
Boyd Gaming Corporation BYD $80.63 $151.24 +88%
Caesars Entertainment, Inc CZR $29.63 $80.92 +173%
Genting Singapore Limited G13 0.6700 SGD 0.6900 SGD +3%
Vail Resorts, Inc MTN $148.36 $132.94 −10%

Compare Cirsa Enterprises SAU 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 Cirsa Enterprises SAU (CIRSA) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of €9.56 versus a price of €17.28, about −45% upside (overvalued).
What is the fair value of CIRSA?
Our model-based fair value for Cirsa Enterprises SAU is €9.56 (as of Aug 13, 2026), built from audited fundamentals. The current price: €17.28.
What is the quality score of CIRSA?
Cirsa Enterprises SAU has a Quality Score of 52/100. 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 net profit margin of CIRSA?
The net profit margin of Cirsa Enterprises SAU is about 0.0%, meaning it keeps roughly 0.0% of revenue as net income. Based on the latest reported figures.
Does Cirsa Enterprises SAU pay a dividend?
Cirsa Enterprises SAU currently shows a dividend yield of about 2.60% relative to its recent price (as of Aug 13, 2026).
Free · no account needed

Watch Cirsa Enterprises SAU in the live analysis

One click puts Cirsa Enterprises SAU 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.