EN DE

There (FLI) Fair Value & Analysis

Other · DE · Market cap €2.2B

T There FLI · BE
Price€6.70
Fair Value€3.40
Upside-49.3%
Quality51/100
Watch There for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 0.0% net margin
Low debt · generates free cash flow
12.25% dividend yield
Mixed vs. peers (6/12)
Moderate moat 60/100
Evidence: Medium Range €2.55 – €4.25 Share as image

Fair value as of: Aug 13, 2026

From 20 valuation models · updated yesterday

Fair value updated Aug 13, 2026, revised from €3.39 to €3.40 (+0.3%) since Jul 17, 2026. Share price +3.1% over the past month.

A solid business, but screening 49% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (€4.25). The favourable scenario is already priced in.
  • Solid but not exceptional quality (51/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

€14.21 €6.05 Fair Value €3.40 Apr 2021 Jun 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 €6.05 – €14.21 · fair‑value band €2.55 – €4.25 · the €6.70 price screens above the €3.40 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

There (FLI) currently trades at €6.70, while our model-based Fair Value estimate is €3.40, implying the stock looks roughly 49.3% overvalued today. The Quality Score stands at 51/100 (solid quality), in the Other 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: medium).

Our scenario range runs from €2.55 (bear case) to €4.25 (bull case); at €6.70, 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 about 33% below its 52-week high and 11% above its 52-week low, currently below its 200-day average. For context, the median of 10 Other peers we cover trades at -52% fair-value upside, at -49%, FLI screens cheaper 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 €2.75 €4.17 €6.71 80
Residual Income €3.07 €3.33 €4.20 76
Rev-Margin DCF €6.10 €11.61 €19.68 74
All 20 models by family
DCF Models
FCF DCF €2.81 €3.91 €6.83 38
5Y Revenue Exit €6.10 €11.51 €20.92 39
5Y P/E Exit €4.53 €8.36 €13.26 38
10Y Revenue Exit €4.81 €10.14 €18.07 36
10Y P/E Exit €3.97 €7.35 €13.10 35
Earnings-Based
Graham-Dodd €2.22 €14.64 €20.50 54
Lynch FV €4.27 €6.10 €7.93 50
PEG = 1.0 €4.27 €6.10 €7.93 46
EPV €6.02 €6.78 €7.43 59
Multiples
P/E Multiple €4.17 €5.55 €6.94 63
P/S Multiple €4.17 €5.55 €6.94 58
P/B Multiple €4.17 €5.55 €6.94 55
EV/EBIT €8.23 €10.56 €12.89 53
EV/Revenue €7.30 €9.90 €12.49 43
Asset-Based
NCAV (Graham) €1.83 €2.45 €3.65 50
Growth DCF
Growth DCF €2.75 €4.17 €6.71 80
Rev-Margin DCF €6.10 €11.61 €19.68 74
Economic Profit
Residual Income €3.07 €3.33 €4.20 76
ROIC Compounder €7.07 €9.53 €12.92 72
Growth Earnings
Growth-Adj P/E €5.47 €7.81 €10.15 68

Widest divergence: DCF Models (€8.36) versus Asset-Based (€2.45). Highest evidence: Growth DCF (80).

Notify me when FLI reaches fair value

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

Quality Score breakdown

Overall quality 51/100

Of which business quality 47 · Market factors (momentum, volatility) 20

Profitability 49
Margins and returns on capital today
Quality Growth 57
Are margins and returns improving?
Cashflow 21
Earnings quality: real cash, not paper profit
Fin. Strength 41
Balance sheet, leverage, solvency risk
Investment 64
Disciplined investing over empire-building
Low Volatility 42
Calm price path (market factor)
Momentum 13
Price trend over the last 3–12 months (market factor)
52W Momentum 8
Distance to the 52-week high (market factor)
Net Issuance 68
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

There is no Profile data available for FLI.BE.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

There reported revenue of €2.8B in FY2025 versus €396M in FY2021, a compound +62.8%/yr. Reported net income was €109M in FY2025.

Growth Quality 42/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
€2.8B
Latest YoY
+2.7%
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.
+40.3%
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.
+8.0%
Avg. growth/yr (9Y) 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.
+0.7%
Revenue +62.8%/yr
FY21 €396M
FY22 €1.0B
FY23 €2.3B
FY24 €2.7B
FY25 €2.8B
Net income
FY21 −€433M
FY22 −€287M
FY23 €47.5M
FY24 €140M
FY25 €109M

FLI screens 49% overvalued. Compare with Federal Home Loan Mortgage Corporation →

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). "There Fair Value". https://www.fairvalue-calculator.com/stock/FLI

Peer Group

Other · 386 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 51 · Below median
Fair Value upside −49% · Below median
Return on assets 0% · Top 25%
Net margin (TTM) 0% · Above median
Operating margin (TTM) 0% · Above median
Revenue growth 0% · Top 25%
Dividend yield (TTM) 12.3% · Top 25%
Debt / equity 0.34× · Higher than 75% of peers

Valuation Multiples vs Other median · lower = cheaper

P/B 2.12× · Pricier than 75% of peers
P/FCF 71.2× · Pricier than 75% of peers
EV/EBITDA 7.5× · Pricier 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 10
FUTURE 0 · sector 0
PAST 0 · sector 0
HEALTH 83 · sector 97
DIVIDEND 100 · sector 0

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

Stock Price Fair Value vs Fair Value
Federal Home Loan Mortgage Corporation FREJO $15.58 $51.90 +233%
533278 533278 ₹409.15 ₹660.78 +62%
Nestl?? India Limited 500790 ₹1,497 ₹191.93 -87%
ITC Limited 500875 ₹279.50 ₹212.74 -24%
540376 540376 ₹4,044 ₹1,538 -62%
540777 540777 ₹536.00 ₹149.72 -72%
Lupin Limited 500257 ₹2,265 ₹1,983 -12%
Dabur India Limited 500096 ₹413.80 ₹122.93 -70%
540719 540719 ₹1,835 ₹872.41 -52%
Britannia Industries Limited 500825 ₹5,626 ₹1,289 -77%

Compare There with another stock

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

Free, no sign-up

Explore undervalued 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 There (FLI) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of €3.40 versus a price of €6.70, about −49% (overvalued).
What is the fair value of FLI?
Our model-based fair value for There is €3.40 (as of Aug 13, 2026), built from audited fundamentals. The current price is €6.70.
What is the quality score of FLI?
There has a Quality Score of 51/100. 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 FLI?
The net profit margin of There is about 0.0%, meaning it keeps roughly 0.0% of revenue as net income. Based on the latest reported figures.
Does There pay a dividend?
There currently shows a dividend yield of about 12.25% relative to its recent price (as of Aug 13, 2026).

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 There 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.