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% |
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 | 4,193 | - | - |
| Change | - | -14.24% | 19.65% | -4.82% | 60.69% | 53.69% | - | - |
| Enterprise Value (EV) 1 | 1,368 | 1,491 | 1,563 | 1,329 | 2,344 | 3,640 | 3,697 | 3,675 |
| Change | - | 9.01% | 4.82% | -14.93% | 76.31% | 55.3% | 1.56% | -0.58% |
| P/E | 10.8x | 10.3x | 11.4x | 11.4x | 14x | 16.9x | 16.9x | 17x |
| PBR | 1.8x | - | 1.72x | 1.59x | - | 3.5x | 3.3x | 3.13x |
| PEG | - | -1x | 1.46x | -2.36x | 0.4x | 0.6x | 124.43x | -20.02x |
| Capitalization / Revenue | 4.27x | 3.83x | 4.01x | 3.65x | 4.94x | 6.51x | 6.36x | 6.29x |
| EV / Revenue | 3.36x | 3.83x | 3.51x | 2.86x | 4.25x | 5.65x | 5.6x | 5.51x |
| EV / EBITDA | 6.41x | 8.9x | 9.75x | 10.6x | 10.8x | 12.5x | 12.3x | 12.4x |
| EV / EBIT | 7.68x | 11.5x | 12.2x | 14.2x | 13x | 15.8x | 15.6x | 16x |
| EV / FCF | 141x | - | 21.4x | 14.6x | 18.5x | 15x | 22.6x | 21.7x |
| FCF Yield | 0.71% | - | 4.67% | 6.87% | 5.42% | 6.65% | 4.42% | 4.6% |
| Dividend per Share 2 | 2.5 | - | - | 3 | - | 3.9 | 3.893 | 4.267 |
| Rate of return | 6.04% | - | - | 7.42% | - | 3.9% | 3.9% | 4.27% |
| EPS 2 | 3.84 | 3.45 | 3.72 | 3.54 | 4.65 | 5.905 | 5.913 | 5.863 |
| Distribution rate | 65.1% | - | - | 84.7% | - | 66% | 65.8% | 72.8% |
| Net sales 1 | 407.6 | 389.3 | 444.9 | 464.8 | 551.9 | 644.5 | 659.7 | 666.9 |
| EBITDA 1 | 213.4 | 167.4 | 160.2 | 125 | 216.5 | 290.1 | 301.4 | 296.7 |
| EBIT 1 | 178.2 | 130 | 128 | 93.5 | 179.8 | 230.2 | 237.7 | 230 |
| Net income 1 | 161.2 | 145 | 156 | 148.7 | 195 | 240.9 | 248.2 | 245.9 |
| 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 | 99.90 | 99.90 | 99.90 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 22.25x | 13.49x | 18.7x | 4.39% | 94.62B | |
| 21.02x | 9.28x | 13.82x | 1.41% | 84.29B | |
| 23.4x | 14.09x | 17.6x | 3.81% | 60.53B | |
| 22.92x | 8.55x | 14.25x | 1.64% | 58.3B | |
| 26.61x | 4.88x | 9.71x | 2.06% | 51.49B | |
| 25.39x | 9.9x | 16.53x | 1.33% | 50.49B | |
| 29.18x | 8.05x | 14.78x | 0.57% | 21.57B | |
| 21.79x | 8.45x | 13.21x | 2.32% | 18.32B | |
| Average | 24.07x | 9.59x | 14.82x | 2.19% | 54.95B | |
| Weighted average by Cap. | 23.46x | 10.21x | 15.30x | 2.48% |
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
