CEZ, a. s. stock: fair value
CEZ.PRThe fair value of CEZ, a. s. under our model is $48.83, the price is 24% above.
The fair value is an estimate from our model, not a price target.
Daily figure as of 13 Nov 2026
Valuation signal
Modestly overvaluedIn our model the price counts as cheap below $40.69 and expensive above $61.04 (uncertainty low, based on the price swings of the past year).
The two parts of the fair value come to $49.63 (cash-flow model) and $48.03 (industry comparison), and the gap between them shows how uncertain the estimate is. The price is above both.
Calculated with a cost of equity of 8.2%. At 9.2% the fair value would be $43.88, at 7.2% it would be $57.08.
Where the number comes from
Half from the dividend model, half from earnings times the industry P/E (19.7).
Dividend model: the dividend grows by 4.2% a year for good and is discounted at 8.2% (government bond yield 4.2% plus beta 0.8 times a risk premium of 5%).
Calculate with your own assumptionsThe calculation step by step
With these figures the dividend model arrives at $49.63 per share: next year's dividend divided by the gap between the discount rate and growth. The table explains the calculation; it is not a recommendation.
Calculation as a table
| Step | Value |
|---|---|
| Dividend per share | $1.91 |
| Next dividend: × (1 + 4.2%) | $1.99 |
| Value per share: next dividend / (8.2% − 4.2%) | $49.63 |
| Earnings per share, last twelve months | $2.44 |
| × 19.7 (industry P/E) | $48.03 |
| Fair value (average of both parts) | $48.83 |
Data status and sources
- Score
- Daily value of 13 Nov 2026, recalculated nightly
- Price
- Closing price of 12 Nov 2026
- Latest annual report
- Fiscal year 2025, period end 31 Dec 2025
- Currency
- Amounts in US dollars, converted at the ECB reference rate of 12 Nov 2026 ($1 = CZK 21.9998)
- Source
- Financial statements, ratios and prices from Financial Modeling Prep (FMP), based on the company's reports. MEQIRI calculates the score and fair value from them.
Mandatory disclosures for this rating
- ; time horizon around 12 months
- Rated Neutral, published since 7 Nov 2026 (in the score history since 23 Jan 2026)
- Valuation signal Fairly valued since 11 Nov 2026, previously Overvalued
- End-of-day prices, metrics cached for up to 24 hours
- Score and fair value are estimates from a disclosed model. They are not facts and not a price target.
- Produced by SSM Ventures UG (haftungsbeschränkt), responsible person Sven Brostmeyer, Managing Director, automatically according to the disclosed model.
- Not investment advice. Losses up to and including a total loss are possible. Personal circumstances are not considered.