Valuation Gielda Papierów Wartosciowych w Warszawie S.A. OTC Markets
Stocks
WSEWF
PLGPW0000017
Financial & Commodity Market Operators
|
Market Closed -
OTC Markets
06:57:08 13/01/26 am AEDT
|
5-day change | 1st Jan Change | ||
| 20.00 USD | +26.90% |
|
-.--% | +26.90% |
| 03/08 | Poland's blue-chip index WIG20 hits record high | RE |
| 27/05 | Gielda Papierów Wartosciowych w Warszawie S.A., Q1 2026 Earnings Call, May 26, 2026 |
Company Valuation: Gielda Papierów Wartosciowych w Warszawie S.A.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,738 | 1,491 | 1,784 | 1,698 | 2,728 | 4,176 | - | - |
| Change | - | -14.24% | 19.65% | -4.82% | 60.69% | 53.08% | - | - |
| Enterprise Value (EV) 1 | 1,368 | 1,491 | 1,563 | 1,329 | 2,344 | 3,623 | 3,680 | 3,659 |
| Change | - | 9.01% | 4.82% | -14.93% | 76.31% | 54.58% | 1.57% | -0.59% |
| P/E | 10.8x | 10.3x | 11.4x | 11.4x | 14x | 17.5x | 17.1x | 16.9x |
| PBR | 1.8x | - | 1.72x | 1.59x | - | 3.49x | 3.29x | 3.12x |
| PEG | - | -1x | 1.46x | -2.36x | 0.4x | 0.8x | 7.94x | 18.94x |
| Capitalization / Revenue | 4.27x | 3.83x | 4.01x | 3.65x | 4.94x | 6.52x | 6.39x | 6.27x |
| EV / Revenue | 3.36x | 3.83x | 3.51x | 2.86x | 4.25x | 5.66x | 5.63x | 5.49x |
| EV / EBITDA | 6.41x | 8.9x | 9.75x | 10.6x | 10.8x | 12.6x | 12.4x | 12.3x |
| EV / EBIT | 7.68x | 11.5x | 12.2x | 14.2x | 13x | 15.9x | 15.8x | 15.9x |
| EV / FCF | 141x | - | 21.4x | 14.6x | 18.5x | 15x | 22.5x | 21.6x |
| FCF Yield | 0.71% | - | 4.67% | 6.87% | 5.42% | 6.68% | 4.44% | 4.62% |
| Dividend per Share 2 | 2.5 | - | - | 3 | - | 3.65 | 3.893 | 4.267 |
| Rate of return | 6.04% | - | - | 7.42% | - | 3.67% | 3.91% | 4.29% |
| EPS 2 | 3.84 | 3.45 | 3.72 | 3.54 | 4.65 | 5.701 | 5.824 | 5.876 |
| Distribution rate | 65.1% | - | - | 84.7% | - | 64% | 66.8% | 72.6% |
| Net sales 1 | 407.6 | 389.3 | 444.9 | 464.8 | 551.9 | 640.1 | 653.5 | 665.9 |
| EBITDA 1 | 213.4 | 167.4 | 160.2 | 125 | 216.5 | 287.7 | 296.1 | 296.8 |
| EBIT 1 | 178.2 | 130 | 128 | 93.5 | 179.8 | 228.3 | 232.6 | 230.5 |
| Net income 1 | 161.2 | 145 | 156 | 148.7 | 195 | 239.4 | 244.5 | 246.5 |
| Net Debt 1 | -370.8 | - | -221.1 | -368.3 | -384.3 | -553 | -496 | -517.6 |
| Reference price 2 | 41.42 | 35.52 | 42.50 | 40.45 | 65.00 | 99.50 | 99.50 | 99.50 |
| Nbr of stocks (in thousands) | 41,972 | 41,972 | 41,972 | 41,972 | 41,972 | 41,972 | - | - |
| Announcement Date | 18/3/22 | 12/4/23 | 10/4/24 | 25/3/25 | 23/3/26 | - | - | - |
1PLN in Million2PLN
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.03x | 13.95x | 19.62x | 4.2% | 97.64B | |
| 29.89x | 8.3x | 15.21x | 0.56% | 22.25B | |
| 22.84x | 8.77x | 13.41x | 3.35% | 14.01B | |
| 40.92x | 19.47x | 28.84x | 0.86% | 14.08B | |
| 22.51x | 7.7x | 13.58x | 3.42% | 7.99B | |
| 60.35x | 34.89x | 47.52x | 0.87% | 8.09B | |
| 15.85x | -1275.9x | -2568.4x | - | 4.16B | |
| 34.53x | 13.76x | 36.72x | 1.38% | 3.84B | |
| 15.67x | 12.41x | 16.27x | 4.34% | 3.07B | |
| Average | 29.51x | -128.52x | -264.14x | 2.37% | 19.46B | |
| Weighted average by Cap. | 26.98x | -16.72x | -40.82x | 3.13% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- GPW Stock
- WSEWF Stock
- Valuation Gielda Papierów Wartosciowych w Warszawie S.A.
Select your edition
All financial news and data tailored to specific country editions
