Plastika Kritis stock: fair value
PLAKR.ATThe fair value of Plastika Kritis under our model is $49.15, the price is 66% below.
The fair value is an estimate from our model, not a price target.
Daily figure as of 13 Nov 2026
Valuation signal
Significantly undervaluedIn our model the price counts as cheap below $37.81 and expensive above $70.22 (uncertainty medium, based on the price swings of the past year).
The two parts of the fair value come to $52.14 (cash-flow model) and $46.17 (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 9.4%. At 10.4% the fair value would be $45.25, at 8.4% it would be $54.64.
Where the number comes from
Half from the cash-flow model, half from earnings times the industry P/E (24.4).
Ten-year cash-flow model from smoothed free cash flow and its past growth until it reaches 3.5%. Discounted at 9.4% (government bond yield 3.5% plus beta 0.84 times a risk premium of 7.1%); no analyst estimates were available.
Calculate with your own assumptionsThe calculation step by step
With these figures the cash flow model arrives at $52.14 per share: free cash flow for the next ten years, each year discounted to today at 9.4%, plus the terminal value for the years after. The table explains the calculation; it is not a recommendation.
Calculation as a table
| Year | Free cash flow | Source | Discount factor | Present value (discounted at 9.4%) |
|---|---|---|---|---|
| 2026 | $62.05M | extrapolated at 21.0% | 0.9138 | $56.71M |
| 2027 | $71.82M | extrapolated at 15.7% | 0.8351 | $59.98M |
| 2028 | $80.48M | extrapolated at 12.1% | 0.7632 | $61.42M |
| 2029 | $88.11M | extrapolated at 9.5% | 0.6974 | $61.45M |
| 2030 | $94.87M | extrapolated at 7.7% | 0.6373 | $60.46M |
| 2031 | $100.95M | extrapolated at 6.4% | 0.5824 | $58.8M |
| 2032 | $106.53M | extrapolated at 5.5% | 0.5322 | $56.7M |
| 2033 | $111.75M | extrapolated at 4.9% | 0.4864 | $54.35M |
| 2034 | $116.75M | extrapolated at 4.5% | 0.4445 | $51.89M |
| 2035 | $121.62M | extrapolated at 4.2% | 0.4062 | $49.4M |
| Step | Value |
|---|---|
| Sum of present values (ten years) | $571.15M |
| Terminal value: cash flow 2035 × (1 + 3.5%) / (9.4% − 3.5%) | $2.11B |
| Present value of terminal value (× 0.4062) | $856.41M |
| Equity value (sum plus present value of terminal value) | $1.43B |
| Shares (diluted) | 27.38M |
| Value per share (equity value divided by shares) | $52.14 |
| Earnings per share, last twelve months | $1.89 |
| × 24.4 (industry P/E) | $46.17 |
| Fair value (average of both parts) | $49.15 |
The model uses free cash flow after interest, which belongs to shareholders, discounted at the cost of equity. Net debt is therefore not deducted again.
Data status and sources
- Score
- Daily value of 13 Nov 2026, recalculated nightly
- Price
- Closing price of 10 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 = €0.9024)
- 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 2 May 2025)
- Valuation signal Undervalued 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.