Valuation Digital Network SA

Stocks

Market Closed - Warsaw S.E. Other stock markets 11:55:52 2026-07-23 EDT			5-day change	1st Jan Change
297.00 ^PLN	+3.48%		-5.89%	+81.32%

05-27	Digital Network SA Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
03-05	Dafeng TV Ltd. Announces Cash Dividend for Its subsidiary Da Da Digital Network Ltd	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2025	2026	2027	2028
Market Cap ¹	682.3	1,237	-	-
Change	-	81.32%	-	-
Enterprise Value (EV) ¹	682.3	1,385	1,358	1,320
Change	-	103.05%	-1.98%	-2.77%
P/E	18.2x	20x	16.3x	13.3x
PBR	-	-	-	-
PEG	-	0.3x	0.7x	0.6x
Capitalization / Revenue	-	4.47x	3.94x	3.47x
EV / Revenue	-	5.01x	4.32x	3.71x
EV / EBITDA	-	10x	8.52x	7.19x
EV / EBIT	-	14x	11.5x	9.38x
EV / FCF	-	40.8x	24x	17.9x
FCF Yield	-	2.45%	4.17%	5.59%
Dividend per Share ²	-	7.32	9.02	10.99
Rate of return	-	2.46%	3.04%	3.7%
EPS ²	8.98	14.83	18.27	22.25
Distribution rate	-	49.4%	49.4%	49.4%
Net sales ¹	-	276.6	314	356.4
EBITDA ¹	-	138.2	159.4	183.7
EBIT ¹	-	99.18	118.4	140.7
Net income ¹	37.61	67.7	83.4	101.6
Net Debt ¹	-	148.3	120.8	83.25
Reference price ²	163.80	297.00	297.00	297.00
Nbr of stocks (in thousands)	4,166	4,166	-	-
Announcement Date	4/28/26	-	-	-

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	19.35x	4.86x	9.73x	-	315M
PUBLICIS GROUPE S.A.	12.36x	1.35x	6.11x	4.54%	24.69B
OMNICOM GROUP., INC.	8.92x	1.04x	5.55x	4.39%	22.62B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	12.27x	5.41x	9.82x	7.16%	11B
JCDECAUX SE	16.17x	1.23x	4.18x	3.1%	5.38B
CYBERAGENT, INC.	16.55x	0.58x	5.71x	1.46%	4.39B
WPP PLC	8.6x	0.63x	3.82x	5.43%	3.98B
NIQ GLOBAL INTELLIGENCE PLC	-33.05x	1.36x	5.74x	-.--%	3.14B
HAKUHODO DY HOLDINGS INC	17.09x	0.36x	5.16x	2.59%	2.72B
Average	8.69x	1.87x	6.20x	3.58%	8.69B
Weighted average by Cap.	10.03x	1.72x	6.16x	4.39%