|
Market Closed -
Warsaw S.E.
11:55:54 2026-08-21 EDT
|
5-day change | 1st Jan Change | ||
| 82.80 PLN | +2.22% |
|
+8.38% | +11.29% |
| 05-12 | Decora signs EUR 17.24 mln deal for construction of production and warehouse facility | RE |
| 05-12 | Decora Q1 net profit at 21.8 million zlotys | RE |
Company Valuation: Decora S.A.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 358.6 | 336.5 | 569.5 | 683.4 | 784.7 | 873.3 | - | - |
| Change | - | -6.18% | 69.28% | 20% | 14.81% | 11.29% | - | - |
| Enterprise Value (EV) | 380.2 | 435 | 631.9 | 683.4 | 784.7 | 873.3 | 873.3 | 873.3 |
| Change | - | 14.43% | 45.27% | 8.15% | 14.81% | 11.29% | 0% | 0% |
| P/E | 5.38x | - | - | 8.44x | 10.4x | 11x | 11.2x | 9.2x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | - | - | - | -1.48x | 2.18x | -8.4x | 0.4x |
| Capitalization / Revenue | 0.75x | 0.62x | 1x | - | - | 1.16x | 1.03x | 0.93x |
| EV / Revenue | 0x | 0x | 0x | - | - | 1.16x | 1.03x | 0.93x |
| EV / EBITDA | 0x | 0x | 0x | - | - | 6.6x | 6.38x | 5.25x |
| EV / EBIT | 0x | 0x | 0x | - | - | 8.67x | 8.63x | 7.13x |
| EV / FCF | -0x | -0x | 0x | - | - | 7.92x | 7.66x | 6.29x |
| FCF Yield | -0.63% | -9.92% | 12.1% | - | - | 12.6% | 13.1% | 15.9% |
| Dividend per Share 2 | 2 | 2 | 3 | - | - | 4 | 4 | 4.39 |
| Rate of return | 5.88% | 6.27% | 5.56% | - | - | 4.83% | 4.83% | 5.3% |
| EPS 2 | 6.32 | - | - | 7.68 | 7.14 | 7.5 | 7.4 | 9 |
| Distribution rate | 31.6% | - | - | - | - | 53.3% | 54.1% | 48.8% |
| Net sales 1 | 480.6 | 545.7 | 570.9 | - | - | 753.5 | 843.9 | 936.8 |
| EBITDA 1 | 97.12 | 68.52 | 103.2 | - | - | 132.3 | 136.9 | 166.3 |
| EBIT 1 | 83.7 | 55 | 84.1 | - | - | 100.7 | 101.2 | 122.4 |
| Net income 1 | 66.69 | - | - | 81.02 | 75 | 78.7 | 78.3 | 95.1 |
| Net Debt | 21.57 | 98.57 | 62.4 | - | - | - | - | - |
| Reference price 2 | 34.00 | 31.90 | 54.00 | 64.80 | 74.40 | 82.80 | 82.80 | 82.80 |
| Nbr of stocks (in thousands) | 10,547 | 10,547 | 10,547 | 10,547 | 10,547 | 10,547 | - | - |
| Announcement Date | 4/27/22 | 4/27/23 | 4/26/24 | 4/16/25 | 4/20/26 | - | - | - |
1PLN in Million2PLN
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.04x | - | - | - | 236M | |
| 13.75x | 1.04x | 6.77x | 2.91% | 46.38B | |
| 22.7x | 2.86x | 13.94x | 1.94% | 41.57B | |
| 19.59x | 3.22x | 13.23x | 1.25% | 14.57B | |
| 16.31x | 2.22x | 11.11x | 1.74% | 14.39B | |
| -25.02x | 1.52x | 17.12x | 3.71% | 14.28B | |
| 28.94x | 4.41x | 16.05x | 0.91% | 8.13B | |
| 14.46x | 0.74x | 4.74x | 3.62% | 7.75B | |
| 20.5x | 3.09x | 12.69x | 0.63% | 7.74B | |
| 263.2x | 0.83x | 10.9x | -.--% | 7.55B | |
| Average | 38.55x | 2.22x | 11.84x | 1.86% | 16.26B | |
| Weighted average by Cap. | 26.08x | 2.09x | 11.32x | 2.17% |
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
- DCR Stock
- Valuation Decora S.A.
Select your edition
All financial news and data tailored to specific country editions
