EN DE

Zabka Group S.A. (ZAB) Fair Value & Analysis

Consumer Defensive · PL · Market cap 27.8B PLN (≈ $7.5B) · ISIN LU2910446546

What is Zabka Group S.A. really worth?

ZG Zabka Group S.A. ZAB · WAR
Price31.55 PLN
Fair Value23.15 PLN
Upside−26.6%
Quality56/100

A solid business, but trading 36% above our fair value of 23.15 PLN.

Watch Zabka Group S.A. 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 3y +19.3 %/yr)

Risks

!Thin margins · 4.1% net margin
!High debt · generates free cash flow
!Mixed vs. peers (7/13)
!Moderate moat 47/100
!Evidence only medium, so the estimate is less certain
!Weak on balance sheet: 23 out of 100
Evidence: Medium Range 17.36 PLN – 30.34 PLN

Fair value as of: Aug 13, 2026

From 24 valuation models · updated 22 days ago

Fair value updated Aug 13, 2026, revised from 25.91 PLN to 23.15 PLN (−10.7%) since Jul 16, 2026. Share price +0.5% 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 (30.34 PLN). The favourable scenario is already priced in.
  • Solid but not exceptional quality (56/100) and above fair value, neither a clear bargain nor a standout compounder.

Price vs Fair Value (23 months)

33.46 PLN 17.61 PLN Fair Value 23.15 PLN Oct 2024 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

23‑month range 17.61 PLN – 33.46 PLN · fair‑value band 17.36 PLN – 30.34 PLN · the 31.55 PLN price screens above the 23.15 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

Zabka Group S.A. (ZAB) currently trades at 31.55 PLN, while our model-based Fair Value estimate is 23.15 PLN, implying the stock looks roughly 36.3% overvalued today. The Quality Score stands at 56/100 (solid quality), in the Consumer Defensive sector. Bull case: the DCF Models group reads highest at a median of 46.15 PLN per share, and 12 of the 24 models we run sit above the 31.55 PLN price. Bear case: the Economic Profit group reads lowest at 14.00 PLN, and 12 of the 24 models stay below the price. Evidence for this calculation is medium.

Over the trailing twelve months, Zabka Group S.A. generated revenue of 28.1B PLN at a net margin of 4.1%. Revenue grew 15.9% year over year. It earns a return on equity of 58.8%. Net debt stands at 3.1B PLN. Fundamentals as of Aug 13, 2026

Our scenario range runs from 17.36 PLN (bear case) to 30.34 PLN (bull case); at 31.55 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 60% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at −27% fair-value upside, at −27%, ZAB 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 0.7814 PLN per share, which is 3.4 % 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
EPV best evidence 14.19 PLN 17.02 PLN 19.49 PLN 74
FCF DCF 35.84 PLN 63.13 PLN 139.59 PLN 71
Growth DCF 34.16 PLN 70.50 PLN 138.96 PLN 70
All 24 models by family
DCF Models
FCF DCF 35.84 PLN 63.13 PLN 139.59 PLN 71
Owner Earnings 18.48 PLN 44.92 PLN 99.84 PLN 67
5Y Revenue Exit 21.68 PLN 40.19 PLN 74.00 PLN 66
5Y EBITDA Exit 34.57 PLN 68.34 PLN 126.95 PLN 68
5Y P/E Exit 20.34 PLN 39.92 PLN 64.24 PLN 66
10Y Revenue Exit 25.08 PLN 48.64 PLN 77.23 PLN 62
10Y EBITDA Exit 34.84 PLN 72.65 PLN 140.43 PLN 61
10Y P/E Exit 24.87 PLN 46.15 PLN 80.54 PLN 59
Earnings-Based
Graham-Dodd 7.50 PLN 51.25 PLN 71.86 PLN 60
Lynch FV 15.06 PLN 21.52 PLN 27.98 PLN 58
PEG = 1.0 15.06 PLN 21.52 PLN 27.98 PLN 55
EPV best evidence 14.19 PLN 17.02 PLN 19.49 PLN 74
Multiples
P/E Multiple 17.36 PLN 23.15 PLN 28.94 PLN 63
P/S Multiple 14.06 PLN 18.74 PLN 23.43 PLN 58
P/B Multiple 10.29 PLN 13.73 PLN 17.16 PLN 55
EV/EBIT 22.45 PLN 30.85 PLN 39.25 PLN 66
EV/EBITDA 34.96 PLN 47.53 PLN 60.10 PLN 67
EV/Revenue 15.24 PLN 22.95 PLN 30.66 PLN 53
Asset-Based
NCAV (Graham) 1.25 PLN 1.67 PLN 2.50 PLN 54
Growth DCF
Growth DCF 34.16 PLN 70.50 PLN 138.96 PLN 70
Rev-Margin DCF 21.68 PLN 42.20 PLN 72.46 PLN 67
Economic Profit
Residual Income 9.14 PLN 14.00 PLN 207.25 PLN 55
ROIC Compounder 17.73 PLN 25.91 PLN 36.88 PLN 68
Growth Earnings
Growth-Adj P/E 20.76 PLN 29.66 PLN 38.56 PLN 65

Widest divergence: DCF Models (46.15 PLN) versus Asset-Based (1.67 PLN). Highest evidence: EPV (74).

Notify me when ZAB reaches fair value

Put ZAB 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 27.4
P/S ratio 1.11 P/E × margin
EPS (TTM) 1.15 PLN price ÷ EPS = P/E 27.4
Net margin 4.1% FY2025
Return on equity 58.8% TTM
Return on assets (EBIT) 9.2% avg 5y
More key figures
Profitability
Operating margin 2.2% TTM
Growth
Revenue (TTM) 28.1B PLN TTM
Revenue growth (YoY) +15.9% 3y avg +19.3%
EPS growth (YoY) +143%
Balance sheet & cash flow
Free cash flow 2.5B PLN FY2025
Net debt 3.1B PLN FY2025 · ≈ 1.2 yrs of FCF

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

Quality Score breakdown

Overall quality 56/100

Of which business quality 55 · Market factors (momentum, volatility) 84

Profitability 64
Margins and returns on capital today
Quality Growth 70
Are margins and returns improving?
Cashflow 62
Earnings quality: real cash, not paper profit
Fin. Strength 21
Balance sheet, leverage, solvency risk
Investment 37
Disciplined investing over empire-building
Low Volatility 66
Calm price path (market factor)
Momentum 90
Price trend over the last 3–12 months (market factor)
52W Momentum 93
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

Zabka Group S.A. operates as an ultimate convenience ecosystem in Poland. The company operates convenience retail stores and Zabka Nano Stores, an autonomous store.

Full company description

Zabka Group S.A. operates as an ultimate convenience ecosystem in Poland. The company operates convenience retail stores and Zabka Nano Stores, an autonomous store. It also provides digital offering solutions, including Maczfit, a direct-to-consumer (D2C) meal solution; Dietly, an online D2C meal solutions marketplace.; and eGrocery and e-commerce services under the Zappka, delio and Zabka Jush brands. In addition, the company franchises retail stores; and engages in the IT consultancy related activities, real estate construction, warehousing and storage of goods, rental and management of own or leased real estate, and sale of merchandise. Further, it is involved in the retail sale of tobacco products in specialised stores; production and distribution of ready meals; software related activities connected with catering platform; transport of goods; distribution of FMCG products; and other activities supporting financial services. It sells its products through physical convenience stores and online. The company was founded in 1998 and is headquartered in Luxembourg, Luxembourg.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Zabka Group S.A. reported revenue of 27.2B PLN in FY2025 versus 12.5B PLN in FY2021, a compound +21.4%/yr. Reported net income was 1.1B PLN in FY2025, compounding +22.6%/yr from FY2021.

Growth Quality 95/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
27.2B PLN
Latest YoY
+14.1%
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.
+19.3%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year.
+17.7% (17.7 + 0.0)
Revenue +21.4%/yr
FY21 12.5B PLN
FY22 16.0B PLN
FY23 19.8B PLN
FY24 23.8B PLN
FY25 27.2B PLN
Net income +22.6%/yr
FY21 487M PLN
FY22 382M PLN
FY23 354M PLN
FY24 624M PLN
FY25 1.1B PLN

ZAB screens 36% overvalued. Compare with Loblaw Companies 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). "Zabka Group S.A. Fair Value". https://www.fairvalue-calculator.com/stock/ZAB

Peer Group

Grocery Stores · 77 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 56 · Below median
Fair Value upside −27% · Below median
Return on equity (TTM) 59% · Top 25%
Return on assets 7% · Top 25%
Net margin (TTM) 4% · Above median
Operating margin (TTM) 2% · Below median
Revenue growth 16% · Top 25%
Debt / equity 1.54× · Higher than 75% of peers

Valuation Multiples vs Grocery Stores median · lower = cheaper

P/E (TTM) 27.4× · Pricier than 75% of peers
P/B 3.01× · Pricier than median
P/S (TTM) 0.27× · Cheaper than median
P/FCF 3.0× · Cheaper than median
EV/EBITDA 3.6× · 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 40
FUTURE80 · sector 17
PAST100 · sector 50
HEALTH23 · sector 92
DIVIDEND0 · sector 52

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

Stock Price Fair Value vs Fair Value
Loblaw Companies Limited L C$60.79 C$44.44 −27%
Koninklijke Ahold Delhaize N.V AD €30.57 €53.50 +75%
The Kroger Co KR $57.72 $28.19 −51%
Woolworths Group WOW A$40.32 A$8.33 −79%
George Weston Limited WN C$98.50 C$147.70 +50%
Metro Inc MRU C$88.26 C$94.01 +7%
Carrefour SA CA €15.63 €11.19 −28%
CP ALL Public Company TCPD 1.81 SGD 2.35 SGD +30%
BIM Birlesik Magazalar A.S., BIMAS 418.25 TRY 267.12 TRY −36%
Kesko Oyj KESKOA €21.25 €11.62 −45%

Compare Zabka Group S.A. with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Defensive 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 Zabka Group S.A. (ZAB) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of 23.15 PLN versus a price of 31.55 PLN, about −27% upside (overvalued).
What is the fair value of ZAB?
Our model-based fair value for Zabka Group S.A. is 23.15 PLN (as of Aug 13, 2026), built from audited fundamentals. The current price: 31.55 PLN.
What is the quality score of ZAB?
Zabka Group S.A. has a Quality Score of 56/100. 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 Zabka Group S.A. (ZAB)?
Zabka Group S.A. reported trailing-twelve-month revenue of about 28.1B PLN (latest available figure, as of Aug 13, 2026).
What is the net profit margin of ZAB?
The net profit margin of Zabka Group S.A. is about 4.1%, meaning it keeps roughly 4.1% of revenue as net income. Based on the latest reported figures.
Free · no account needed

Watch Zabka Group S.A. in the live analysis

One click puts Zabka Group S.A. 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.