Estoril-Sol SGPS (XLIS:ESON) Net-Net Working Capital: €-10.04 (As of Dec. 2025)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

XLIS:ESON Estoril-Sol SGPS SA XLIS:ESON
61 GF Score
Price €3.40
GF Value €5.36
Valuation Possible Value Trap
! 4 Warning Signs
View Full Analysis

What is Estoril-Sol SGPS Net-Net Working Capital?

Estoril-Sol SGPS XLIS:ESON 61 Net-Net Working Capital is €-10.04 as of Dec. 2025. GuruFocus rates XLIS:ESON with a GF Score™ of 61/100 and a GF Value™ of €5.36 (Possible Value Trap). The stock has 4 warning signs investors should review. Among 206 Travel & Leisure companies, Estoril-Sol SGPS ranks worse than 485436.41% on this metric.

In calculating the Net-Net Working Capital (NNWC), Benjamin Graham assumed that a company's accounts receivable is only worth 75% its value, its inventory is only worth 50% of its value, but its liabilities have to be paid in full. In addition, Graham believed that preferred stock belongs on the liability side of the balance sheet, not as part of capital and surplus. This is a conservative way of estimating the company's value.

Estoril-Sol SGPS's Net-Net Working Capital for the quarter that ended in Dec. 2025 was €-10.04.

The industry rank for Estoril-Sol SGPS's Net-Net Working Capital or its related term are showing as below:

XLIS:ESON's Price-to-Net-Net-Working-Capital is not ranked *
in the Travel & Leisure industry.
Industry Median: 6.045
* Ranked among companies with meaningful Price-to-Net-Net-Working-Capital only.

Estoril-Sol SGPS  (XLIS:ESON) Net-Net Working Capital Explanation

One research study, covering the years 1970 through 1983 showed that portfolios picked at the beginning of each year, and held for one year, returned 29.4 percent, on average, over the 13-year period, compared to 11.5 percent for the S&P 500 Index. Other studies of Graham's strategy produced similar results.

Benjamin Graham looked for companies whose market values were less than two-thirds of their net-net value. They are collected under our Net-Net screener.


Estoril-Sol SGPS Net-Net Working Capital Related Terms


Estoril-Sol SGPS Net-Net Working Capital Historical Data

* Premium members only.

The historical data trend for Estoril-Sol SGPS's Net-Net Working Capital can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Estoril-Sol SGPS Net-Net Working Capital Chart

Estoril-Sol SGPS Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Net-Net Working Capital
Get a 7-Day Free Trial Premium Member Only Premium Member Only 2.34 5.33 -10.08 -10.05 -10.04

Estoril-Sol SGPS Semi-Annual Data
Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24 Jun25 Dec25
Net-Net Working Capital Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -10.08 -10.59 -10.05 -10.02 -10.04

XLIS:ESON vs LVS, MGM, WYNN: Net-Net Working Capital Comparison

For the Resorts & Casinos subindustry, Estoril-Sol SGPS's Price-to-Net-Net-Working-Capital, along with its competitors' market caps and Price-to-Net-Net-Working-Capital data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Estoril-Sol SGPS Price-to-Net-Net-Working-Capital vs Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, Estoril-Sol SGPS's Price-to-Net-Net-Working-Capital distribution charts can be found below:

* The bar in red indicates where Estoril-Sol SGPS's Price-to-Net-Net-Working-Capital falls into.


XLIS:ESON
61GF Score
Estoril-Sol SGPS SA XLIS:ESON
Net-Net Working Capital is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Estoril-Sol SGPS Net-Net Working Capital Calculation

Estoril-Sol SGPS's Net-Net Working Capital (NNWC) per share for the fiscal year that ended in Dec. 2025 is calculated as

Net-Net Working Capital(A: Dec. 2025 )
=(Cash, Cash Equivalents, Marketable Securities+0.75 * Accounts Receivable+0.5 * Total Inventories-Total Liabilities
-Preferred Stock-Minority Interest)/Shares Outstanding (EOP)
=(86.818435+0.75 * 0.63544+0.5 * 9.940632-205.946966
-0-6.106286)/11.931119
=-10.04

Estoril-Sol SGPS's Net-Net Working Capital (NNWC) per share for the quarter that ended in Dec. 2025 is calculated as

Net-Net Working Capital(Q: Dec. 2025 )
=(Cash, Cash Equivalents, Marketable Securities+0.75 * Accounts Receivable+0.5 * Total Inventories-Total Liabilities
-Preferred Stock-Minority Interest)/Shares Outstanding (EOP)
=(86.818435+0.75 * 0.63544+0.5 * 9.940632-205.946966
-0-6.106286)/11.931119
=-10.04

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

In calculating the Net-Net Working Capital (NNWC), Benjamin Graham assumed that a company's accounts receivable is only worth 75% its value, its inventory is only worth 50% of its value, but its liabilities have to be paid in full.

In addition, Graham believed that preferred stock belongs on the liability side of the balance sheet, not as part of capital and surplus. In "Security Analysis", preferred stock is dubbed "an imperfect creditorship position" that is best placed on the balance sheet alongside funded debt.

This is a conservative way of estimating the company's value.

What does a Net-Net Working Capital of €-10.04 mean?
Estoril-Sol SGPS (XLIS:ESON) has a Net-Net Working Capital of €-10.04 as of Dec. 2025. Ben Graham defined net-net working capital as the per-share sum of cash, 75% of receivables and 50% of inventory less total liabilities. View historical data on Estoril-Sol SGPS According to the industry distribution chart, Estoril-Sol SGPS ranks #999999 out of 206 companies in the Travel & Leisure industry.
Is Estoril-Sol SGPS's Net-Net Working Capital too high?
Estoril-Sol SGPS's current Net-Net Working Capital is €-10.04. Based on the distribution chart, Estoril-Sol SGPS ranks #999999 out of 206 companies in the Travel & Leisure industry, which is in the bottom quartile relative to peers. Overall, Estoril-Sol SGPS has a GF Score™ of 61/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does Estoril-Sol SGPS's Net-Net Working Capital compare to LVS and MGM?
According to the Travel & Leisure industry distribution chart, Estoril-Sol SGPS ranks #999999 out of 206 companies for Net-Net Working Capital. This places Estoril-Sol SGPS in the lower half of its industry. The industry median Net-Net Working Capital is 6.05. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Net-Net Working Capital for a Travel & Leisure company?
The median Net-Net Working Capital among Travel & Leisure companies is 6.05, based on 206 companies in the industry. Companies in the top quartile (top 25%) have a Net-Net Working Capital significantly above this median, while those in the bottom quartile fall well below. However, Net-Net Working Capital should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Net-Net Working Capital mean?
A high Net-Net Working Capital can signal that a stock is expensive relative to its fundamentals. Ben Graham defined net-net working capital as the per-share sum of cash, 75% of receivables and 50% of inventory less total liabilities. View historical data on Estoril-Sol SGPS For the Travel & Leisure industry, the median Net-Net Working Capital is 6.05 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Estoril-Sol SGPS's current Net-Net Working Capital is €-10.04. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Estoril-Sol SGPS stock overvalued right now?
Based on GuruFocus' analysis, Estoril-Sol SGPS (XLIS:ESON) is currently considered Possible Value Trap. The stock's GF Value™ is €5.36, compared to a current price of €3.40 — trading 36.6% below its estimated fair value. The current Net-Net Working Capital is €-10.04. Estoril-Sol SGPS's overall GF Score™ is 61/100 with 4 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Net-Net Working Capital calculated?
Net-Net Working Capital is calculated from a company's financial statements. For Estoril-Sol SGPS (XLIS:ESON), the current Net-Net Working Capital is €-10.04 as of Dec. 2025. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Estoril-Sol SGPS (XLIS:ESON) Overvalued in 2026?

Based on GuruFocus' analysis, Estoril-Sol SGPS stock appears to be undervalued. The current stock price of €3.40 is trading 36.6% below its estimated GF Value™ of €5.36. GuruFocus considers Estoril-Sol SGPS to be Possible Value Trap.

Key valuation signals for XLIS:ESON:

  • Net-Net Working Capital: €-10.04
  • GF Value™: €5.36 vs. price of €3.40 (36.6% below fair value)
  • GF Score™: 61/100 with 4 warning signs

No single metric tells the full story. See the XLIS:ESON stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Estoril-Sol SGPS Business Description

Address Dr. Stanley Ho Avenue, Casino Estoril Building, Cascais, Estoril, PRT, 2765-190
Estoril-Sol SGPS SA operates a gambling concession, on an exclusive basis in the Estoril permanent area, including other related trade and industries. The company's segments include which includes the Estoril and Lisbon Casinos, "Povoa de Varzim Game Concession", which includes the Povoa Casino, the license to explore online games by Estoril-Sol Digital, the "Licence for Online Gambling ", and the" Other "segment, which essentially includes the effects of Estoril-Sol, S.G.P.S., S.A., and the other operating activities of the Group.
61GF Score

Get the complete analysis for XLIS:ESON

Net-Net Working Capital is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

€3.40
Price
€5.36
GF Value