Valuation Digital Network SA

Stocks

Market Closed - Warsaw S.E. 03:20:00 03/11/26 am AEDT			5-day change	1st Jan Change
296.20 ^PLN	-3.83%		-2.24%	+80.83%

24/09	Digital Network SA, Q2 2026 Earnings Call, Sep 17, 2026
21/09	Digital Network SA(WSE:DIG) added to S&P Global BMI Index	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2025	2026	2027	2028
Market Cap ¹	682.3	1,306	-	-
Change	-	91.38%	-	-
Enterprise Value (EV) ¹	682.3	1,290	1,382	1,325
Change	-	88.99%	7.13%	-4.09%
P/E	18.2x	19.3x	14.3x	11.2x
PBR	-	7.9x	5.66x	4.29x
PEG	-	0.3x	0.4x	0.4x
Capitalization / Revenue	-	4.7x	3.93x	3.33x
EV / Revenue	-	4.64x	4.16x	3.38x
EV / EBITDA	-	9.09x	7.9x	6.27x
EV / EBIT	-	13x	10.8x	8.32x
EV / FCF	-	19.5x	20.7x	14.5x
FCF Yield	-	5.12%	4.83%	6.89%
Dividend per Share ²	-	5.9	8.25	10.8
Rate of return	-	2.06%	2.88%	3.78%
EPS ²	8.98	14.82	20.06	25.64
Distribution rate	-	39.8%	41.1%	42.1%
Net sales ¹	-	278	332	391.8
EBITDA ¹	-	141.9	174.9	211.3
EBIT ¹	-	99.36	127.9	159.3
Net income ¹	37.61	67.8	91.52	117.1
Net Debt ¹	-	-16.28	75.66	19.21
Reference price ²	163.80	286.00	286.00	286.00
Nbr of stocks (in thousands)	4,166	4,566	-	-
Announcement Date	28/4/26	-	-	-

¹PLN in Million²PLN

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DIGITAL NETWORK SA	19.98x	4.81x	9.42x	-	343M
PUBLICIS GROUPE S.A.	14.46x	1.58x	7.2x	3.92%	27.92B
OMNICOM GROUP., INC.	9.77x	1.04x	6.04x	4.05%	22.17B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	13.35x	5.94x	10.44x	6.35%	11.41B
DENTSU GROUP INC.	11.79x	0.81x	5.1x	-.--%	6.24B
BLUEFOCUS INTELLIGENT COMMUNICATIONS GROUP CO., LTD.	140.76x	0.53x	132.51x	-	6.21B
WPP PLC	17.55x	0.72x	4.45x	3.61%	5.86B
NIQ GLOBAL INTELLIGENCE PLC	-61.65x	1.94x	8.14x	0%	5.85B
JCDECAUX SE	16.08x	1.34x	4.15x	2.92%	5.77B
Average	20.23x	2.08x	20.83x	2.98%	10.2B
Weighted average by Cap.	17.02x	1.83x	15.36x	3.64%