EN DE

Getlink SE (GET) Fair Value & Analysis

Industrials · FR · Market cap €10.0B · ISIN FR0010533075

What is Getlink SE really worth?

GS Getlink SE GET · PA
Price€18.61
Fair Value€10.42
Upside−44.0%
Quality58/100

A solid business, but trading 79% above our fair value of €10.42.

Watch Getlink SE 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

Solidly profitable · 19.4% net margin
Wide moat 69/100

Risks

!Mixed Growth (revenue 5y +14.3 %/yr)
!High debt · generates free cash flow
!Mixed vs. peers (8/15)
!Weak on balance sheet: 11 out of 100

For context

·4.30% dividend yield
Evidence: High Range €5.50 – €13.55

Fair value as of: Aug 14, 2026

From 26 valuation models · updated 22 days ago

Share price +0.4% 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 (€13.55). The favourable scenario is already priced in.
  • Solid but not exceptional quality (58/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (€5.50 to €13.55) leaves room in how you read the outcome.

Price vs Fair Value (5 years)

€19.40 €11.00 Fair Value €10.42 Jul 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 14, 2026.

How to read this chart

60‑month range €11.00 – €19.40 · fair‑value band €5.50 – €13.55 · the €18.61 price screens above the €10.42 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 14, 2026.

Full chart & analysis →

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

Analysis

Getlink SE (GET) currently trades at €18.61, while our model-based Fair Value estimate is €10.42, implying the stock looks roughly 78.6% overvalued today. The Quality Score stands at 58/100 (solid quality), in the Industrials sector. Bull case: the Multiples group reads highest at a median of €11.72 per share, and 0 of the 25 models we run sit above the €18.61 price. Bear case: the Growth DCF group reads lowest at €1.67, and 25 of the 25 models stay below the price. Evidence for this calculation is high.

Over the trailing twelve months, Getlink SE generated revenue of €1.7B at a net margin of 19.4%. Revenue grew 12.4% year over year. It earns a return on equity of 12.2%. Net debt stands at €3.6B. Fundamentals as of Aug 14, 2026

Our scenario range runs from €5.50 (bear case) to €13.55 (bull case); at €18.61, 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 6% below its 52-week high and 24% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at −47% fair-value upside, at −44%, GET screens cheaper than that median.

Fair Value models

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 €3.24 €7.90 €14.74 76
Growth DCF €3.47 €7.71 €13.63 75
Residual Income €4.70 €5.37 €8.35 75
All 26 models by family
DCF Models
FCF DCF €3.24 €7.90 €14.74 76
Owner Earnings €0.9000 €4.42 €9.58 69
5Y Revenue Exit €1.53 €4.14 69
5Y EBITDA Exit €5.29 €12.31 €20.30 72
5Y P/E Exit €2.37 €7.00 €11.70 67
10Y Revenue Exit €0.5900 €2.85 €5.58 61
10Y EBITDA Exit €4.44 €10.22 €17.58 65
10Y P/E Exit €2.60 €6.59 €11.19 61
Earnings-Based
Graham-Dodd €4.01 €10.67 €13.95 65
Lynch FV €2.06 €2.95 €3.83 61
PEG = 1.0 €2.06 €2.95 €3.83 57
EPV €2.78 €4.30 €5.62 72
Dividend Discount
Gordon GGM €5.31 €11.05 €17.53 66
DDM Multi-Stage €5.31 €8.23 €11.35 66
Multiples
P/E Multiple €9.29 €12.39 €15.48 63
P/S Multiple €4.41 €5.88 €7.35 58
P/B Multiple €7.52 €10.03 €12.53 55
EV/EBIT €7.21 €11.72 €16.22 64
EV/EBITDA €8.15 €12.97 €17.78 66
EV/Revenue €0.5800 50
Asset-Based
NCAV (Graham) €2.55 €3.42 €5.10 54
Growth DCF
Growth DCF €3.47 €7.71 €13.63 75
Rev-Margin DCF €1.67 €4.27 69
Economic Profit
Residual Income €4.70 €5.37 €8.35 75
ROIC Compounder €2.78 €4.30 €6.07 70
Growth Earnings
Growth-Adj P/E €7.30 €10.42 €13.55 67

Widest divergence: Multiples (€11.72) versus Growth DCF (€1.67). Highest evidence: FCF DCF (76).

Notify me when GET reaches fair value

Put GET 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 31.5
P/S ratio 6.33 P/E × margin
EPS (TTM) €0.5900 price ÷ EPS = P/E 31.5
Dividend yield 4.3% payout 136%
Net margin 20.1% FY2025
Return on equity 12.2% TTM
More key figures
Profitability
Return on assets (EBIT) 5.9% avg 5y
Operating margin 41.2% TTM
Growth
Revenue (TTM) €1.7B TTM
Revenue growth (YoY) +12.4% 3y avg −0.2%
EPS growth (YoY) +46.1%
Balance sheet & cash flow
Free cash flow €473M FY2025
Net debt €3.6B FY2025 · ≈ 7.6 yrs of FCF

Figures from reported company fundamentals · as of Aug 14, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 58/100

Of which business quality 56 · Market factors (momentum, volatility) 73

Profitability 36
Margins and returns on capital today
Quality Growth 41
Are margins and returns improving?
Cashflow 90
Earnings quality: real cash, not paper profit
Fin. Strength 30
Balance sheet, leverage, solvency risk
Investment 72
Disciplined investing over empire-building
Low Volatility 98
Calm price path (market factor)
Momentum 54
Price trend over the last 3–12 months (market factor)
52W Momentum 75
Distance to the 52-week high (market factor)
Net Issuance 72
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

Getlink SE, together with its subsidiaries, engages in the design, finance, construction, and operation of fixed link infrastructure and transport system in France and the United Kingdom. It operates through Eurotunnel, Europorte, and ElecLink segments.

Full company description

Getlink SE, together with its subsidiaries, engages in the design, finance, construction, and operation of fixed link infrastructure and transport system in France and the United Kingdom. It operates through Eurotunnel, Europorte, and ElecLink segments. The Eurotunnel segment operates tunnels of a length of approximately 50 kilometres each under the English Channel, as well as terminals at Folkestone in the United Kingdom and the Coquelles in France. It also provides passenger shuttle services for the transport of trucks, cars, motor homes, caravans, coaches, motorcycles, trailers, commercial vans, and other vehicles. In addition, this segment manages passenger trains and rail freight, as well as fixed equipment and related installations. Its Europorte segment offers a range of integrated rail freight services, including national and international haulage, local services for secondary lines, individual junction management, infrastructure maintenance, and wagon loading and unloading services. The ElecLink segment engages in the construction and operation of a 1-gigawatt electricity interconnector between France and the Great Britain. The company also engages in consultancy and custom services; professional training services for the rail sector; and third-party retail, telecommunication cables, and property businesses, as well as the sale of travel insurance products. The company was formerly known as Groupe Eurotunnel S.E. and changed its name to Getlink SE in April 2018. Getlink SE was founded in 1802 and is based in Paris, France.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Getlink SE reported revenue of €1.6B in FY2025 versus €774M in FY2021, a compound +19.8%/yr. Reported net income was €320M in FY2025.

Growth Quality 94/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
€1.6B
Latest YoY
−1.2%
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.
−0.2%
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.
+14.3%
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.
+5.6%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year.
+19.0% (14.7 + 4.3)
Revenue +19.8%/yr
FY21 €774M
FY22 €1.6B
FY23 €1.8B
FY24 €1.6B
FY25 €1.6B
Net income
FY21 −€229M
FY22 €252M
FY23 €326M
FY24 €317M
FY25 €320M
Character of growth · EPS growth decomposed (2014-2025) +14.0 % p.a.
Revenue per share +5.2 %

of which total revenue +5.3 % · buybacks/dilution −0.1 %

EBIT margin +1.2 %
Tax rate +0.2 %
Residual (interest, one-offs) +6.9 %

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).

GET screens 79% overvalued. Compare with Union Pacific Corporation →

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). "Getlink SE Fair Value". https://www.fairvalue-calculator.com/stock/GET

Earlier news

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

Peer Group

Railroads · 111 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 58 · Above median
Fair Value upside −44% · Below median
Return on equity (TTM) 12% · Top 25%
Return on assets 4% · Above median
Net margin (TTM) 19% · Top 25%
Operating margin (TTM) 41% · Top 25%
Revenue growth 12% · Top 25%
Dividend yield (TTM) 4.3% · Top 25%
Debt / equity 1.78× · Higher than 75% of peers

Valuation Multiples vs Railroads median · lower = cheaper

P/E (TTM) 31.5× · Pricier than 75% of peers
P/B 4.21× · Pricier than 75% of peers
P/S (TTM) 7.07× · Pricier than 75% of peers
P/FCF 24.7× · Pricier than 75% of peers
EV/EBITDA 18.0× · Pricier than 75% of peers
PEG 0.55× · 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 20
FUTURE62 · sector 20
PAST49 · sector 29
HEALTH11 · sector 91
DIVIDEND86 · sector 45

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 Railroads stocks, each showing price versus our Fair Value estimate (as of Aug 14, 2026).

Stock Price Fair Value vs Fair Value
Union Pacific Corporation UNP $307.41 $141.29 −54%
CSX Corporation CSX $48.99 $12.62 −74%
Canadian Pacific Kansas City Limited CP $94.12 $34.33 −64%
Canadian National Railway Company CNR C$175.06 C$92.68 −47%
Norfolk Southern Corporation NSC $332.96 $114.36 −66%
Westinghouse Air Brake Technologies Corporation WAB $297.57 $144.80 −51%
Beijing-Shanghai High-Speed Railway Co 601816 ¥4.87 ¥5.65 +16%
MTR Corporation 0066 HK$32.04 HK$17.85 −44%
CRRC Corporation 601766 ¥5.98 ¥9.53 +59%
Daqin Railway Co 601006 ¥4.72 ¥6.22 +32%

Compare Getlink SE with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials 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 Getlink SE (GET) overvalued or undervalued?
As of Aug 14, 2026, our model estimates a fair value of €10.42 versus a price of €18.61, about −44% upside (overvalued).
What is the fair value of GET?
Our model-based fair value for Getlink SE is €10.42 (as of Aug 14, 2026), built from audited fundamentals. The current price: €18.61.
What is the quality score of GET?
Getlink SE has a Quality Score of 58/100. 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 Getlink SE (GET)?
Getlink SE reported trailing-twelve-month revenue of about €1.7B (latest available figure, as of Aug 14, 2026).
What is the net profit margin of GET?
The net profit margin of Getlink SE is about 19.4%, meaning it keeps roughly 19.4% of revenue as net income. Based on the latest reported figures.
Does Getlink SE pay a dividend?
Getlink SE currently shows a dividend yield of about 4.30% relative to its recent price (as of Aug 14, 2026).
Free · no account needed

Watch Getlink SE in the live analysis

One click puts Getlink SE 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.