|
Market Closed -
Warsaw S.E.
11:20:00 2026-11-05 EST
|
5-day change | 1st Jan Change | ||
| 9.690 PLN | +0.73% |
|
+0.10% | -27.69% |
| 10-07 | AmRest CEO to Resign; Successor Named | MT |
| 10-05 | AmRest Group Announces CEO Changes | CI |
Company Valuation: AmRest Holdings SE
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 6,074 | 4,288 | 5,810 | 4,035 | 2,880 | 2,057 | - | - |
| Change | - | -29.41% | 35.51% | -30.56% | -28.62% | -28.57% | - | - |
| Enterprise Value (EV) 1 | 12,115 | 10,422 | 11,351 | 10,057 | 9,107 | 8,413 | 8,335 | 7,502 |
| Change | - | -13.98% | 8.92% | -11.4% | -9.45% | -7.63% | -0.92% | -9.99% |
| P/E | 39.4x | 415x | - | 112x | 45.4x | 112x | 22.3x | 13.1x |
| PBR | - | - | 3.49x | 2.6x | 1.83x | 1.36x | 1.36x | 0.91x |
| PEG | - | -4.4x | - | - | 0.6x | -1.6x | 0x | 0.2x |
| Capitalization / Revenue | 0.68x | 0.38x | 0.55x | 0.38x | 0.27x | 0.19x | 0.18x | 0.17x |
| EV / Revenue | 1.35x | 0.91x | 1.08x | 0.95x | 0.84x | 0.77x | 0.73x | 0.63x |
| EV / EBITDA | 7.08x | 5.68x | 6.81x | 5.53x | 5.18x | 4.98x | 4.68x | 4.01x |
| EV / EBIT | 25.1x | 29.7x | 25.4x | 20.5x | 18.6x | 21.5x | 19.2x | 15.7x |
| EV / FCF | 9.64x | 9.86x | 15.2x | 12.5x | 9.91x | 13.6x | 14.5x | 12.8x |
| FCF Yield | 10.4% | 10.1% | 6.6% | 7.97% | 10.1% | 7.36% | 6.91% | 7.83% |
| Dividend per Share 2 | - | - | - | - | 0.2952 | - | - | - |
| Rate of return | - | - | - | - | 2.2% | - | - | - |
| EPS 2 | 0.7031 | 0.0471 | - | 0.1664 | 0.2952 | 0.086 | 0.431 | 0.733 |
| Distribution rate | - | - | - | - | 100% | - | - | - |
| Net sales 1 | 8,986 | 11,404 | 10,498 | 10,634 | 10,789 | 10,865 | 11,344 | 11,850 |
| EBITDA 1 | 1,710 | 1,835 | 1,667 | 1,818 | 1,759 | 1,688 | 1,779 | 1,872 |
| EBIT 1 | 483.3 | 351.2 | 446.9 | 491.7 | 488.4 | 391.5 | 433.8 | 476.8 |
| Net income 1 | 154.4 | 6.423 | 193.9 | 35.36 | 67.9 | 20 | 52.16 | 85.61 |
| Net Debt 1 | 6,041 | 6,134 | 5,541 | 6,022 | 6,227 | 6,355 | 6,278 | 5,445 |
| Reference price 2 | 27.720 | 19.560 | 26.600 | 18.600 | 13.400 | 9.590 | 9.590 | 9.590 |
| Nbr of stocks (in thousands) | 219,110 | 219,202 | 218,422 | 216,921 | 214,938 | 214,518 | - | - |
| Announcement Date | 2/28/22 | 2/28/23 | 2/28/24 | 2/27/25 | 2/25/26 | - | - | - |
1PLN in Million2PLN
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 112.67x | 0.78x | 5x | -.--% | 531M | |
| 21.9x | 8.45x | 15.3x | 2.68% | 198B | |
| 49.01x | 3.81x | 24.65x | 2.29% | 125B | |
| 25.82x | 1.3x | 12.78x | 2.15% | 58.41B | |
| 26.31x | 6.31x | 18.34x | 1.81% | 44.74B | |
| 32.89x | 3.81x | 22.32x | -.--% | 44.53B | |
| 16.17x | 4x | 12.56x | 3.3% | 27.3B | |
| 20.51x | 2.08x | 12.56x | 2.82% | 26.09B | |
| 16.86x | 1.23x | 8.2x | 2.39% | 16.91B | |
| 28.94x | 0.91x | 11.82x | 0.91% | 13.8B | |
| Average | 35.11x | 3.27x | 14.35x | 1.83% | 55.57B | |
| Weighted average by Cap. | 29.41x | 5.18x | 17.37x | 2.23% |
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
- EAT Stock
- Valuation AmRest Holdings SE
Select your edition
All financial news and data tailored to specific country editions
