Tire Company Debica stock: fair value
DBC.WAThe fair value of Tire Company Debica under our model is $24.64, the price is 9% below.
The fair value is an estimate from our model, not a price target.
Daily figure as of 13 Nov 2026
Valuation signal
Modestly undervaluedIn our model the price counts as cheap below $20.53 and expensive above $30.80 (uncertainty low, based on the price swings of the past year).
The two parts of the fair value come to $22.47 (cash-flow model) and $26.81 (industry comparison), and the gap between them shows how uncertain the estimate is. The price is below both.
Calculated with a cost of equity of 10.6%. At 11.6% the fair value would be $22.77, at 9.6% it would be $27.45.
Where the number comes from
Half from the dividend model, half from earnings times the industry P/E (14.7).
Dividend model: the dividend grows by 5.6% a year for good and is discounted at 10.6% (floor: government bond yield 5.6% plus 5 percentage points, since beta 0.81 times the risk premium would give less).
Calculate with your own assumptionsThe calculation step by step
With these figures the dividend model arrives at $22.47 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 | $1.06 |
| Next dividend: × (1 + 5.6%) | $1.12 |
| Value per share: next dividend / (10.6% − 5.6%) | $22.47 |
| Earnings per share, last twelve months | $1.82 |
| × 14.7 (industry P/E) | $26.81 |
| Fair value (average of both parts) | $24.64 |
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 = PLN 3.9742)
- 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 25 Sep 2026)
- Valuation signal Fairly valued since 7 Nov 2026
- 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.