|
Market Closed -
Warsaw S.E.
11:20:00 2026-10-08 EDT
|
5-day change | 1st Jan Change | ||
| 227.50 PLN | -1.30% |
|
+2.02% | -10.78% |
| 08-27 | Dom Development S.A. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026 | CI |
| 05-20 | Dom Development to establish new subsidiary in Poznan | RE |
Company Valuation: Dom Development S.A.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,048 | 2,427 | 3,839 | 4,700 | 6,579 | 5,985 | - | - |
| Change | - | -20.37% | 58.19% | 22.43% | 39.96% | -9.02% | - | - |
| Enterprise Value (EV) 1 | 2,771 | 2,401 | 3,956 | 4,720 | 6,748 | 6,127 | 6,105 | 6,137 |
| Change | - | -13.37% | 64.75% | 19.31% | 42.98% | -9.2% | -0.35% | 0.52% |
| P/E | 9.37x | 5.92x | 8.37x | 8.26x | 10.1x | 8.57x | 8.14x | 7.92x |
| PBR | 2.44x | 1.72x | 2.64x | 2.76x | 3.31x | 2.61x | 2.31x | 2.07x |
| PEG | - | 0.2x | 0.7x | 0.4x | 0.7x | 1.27x | 1.55x | 2.89x |
| Capitalization / Revenue | 1.61x | 1x | 1.51x | 1.48x | 2.02x | 1.6x | 1.56x | 1.44x |
| EV / Revenue | 1.46x | 0.99x | 1.55x | 1.49x | 2.07x | 1.64x | 1.59x | 1.47x |
| EV / EBITDA | 6.47x | 4.63x | 6.83x | 6.54x | 8.15x | 6.74x | 6.65x | 6.47x |
| EV / EBIT | 6.71x | 4.79x | 7.09x | 6.77x | 8.42x | 7.01x | 6.78x | 6.6x |
| EV / FCF | 7.3x | 13.8x | 15.8x | 13.2x | 35.8x | 8.67x | 11x | 10.1x |
| FCF Yield | 13.7% | 7.26% | 6.33% | 7.56% | 2.8% | 11.5% | 9.05% | 9.91% |
| Dividend per Share 2 | 10 | - | 11 | - | - | 15.58 | 17.52 | 17.82 |
| Rate of return | 8.33% | - | 7.36% | - | - | 6.71% | 7.55% | 7.68% |
| EPS 2 | 12.81 | 16.04 | 17.86 | 22.07 | 25.36 | 27.08 | 28.5 | 29.28 |
| Distribution rate | 78.1% | - | 61.6% | - | - | 57.5% | 61.5% | 60.9% |
| Net sales 1 | 1,897 | 2,419 | 2,550 | 3,168 | 3,256 | 3,729 | 3,847 | 4,165 |
| EBITDA 1 | 428.3 | 518 | 578.9 | 722 | 827.7 | 909.1 | 918.3 | 948.1 |
| EBIT 1 | 413.1 | 501.5 | 558.2 | 697.2 | 801 | 874.3 | 900.6 | 929.6 |
| Net income 1 | 327.1 | 410.3 | 460.2 | 569.1 | 654.2 | 719.6 | 733.8 | 757.7 |
| Net Debt 1 | -276.5 | -26.22 | 116.2 | 19.03 | 169.3 | 141.9 | 120.2 | 152.2 |
| Reference price 2 | 120.00 | 95.00 | 149.40 | 182.20 | 255.00 | 232.00 | 232.00 | 232.00 |
| Nbr of stocks (in thousands) | 25,398 | 25,548 | 25,698 | 25,798 | 25,798 | 25,798 | - | - |
| Announcement Date | 3/19/22 | 3/16/23 | 3/19/24 | 3/17/25 | 3/17/26 | - | - | - |
1PLN in Million2PLN
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.4x | 1.61x | 6.61x | 6.85% | 1.53B | |
| 62.18x | - | - | - | 66.03B | |
| 13.85x | 4.5x | 12.11x | 3.66% | 39.47B | |
| 5.64x | 0.74x | 1.53x | 8.73% | 27.1B | |
| 8.14x | 1.45x | 8.09x | 4.36% | 27.8B | |
| 17.19x | 3.87x | 15.55x | 1.43% | 26.16B | |
| 13.08x | 3.01x | 14.39x | 2.67% | 24.23B | |
| 9.12x | 3.35x | 7.67x | -.--% | 20.84B | |
| 10.08x | 1.97x | 8.13x | 4.17% | 19.98B | |
| 7.83x | 0.87x | 3.16x | 2.85% | 19.59B | |
| Average | 15.55x | 2.38x | 8.58x | 3.86% | 27.27B | |
| Weighted average by Cap. | 23.30x | 2.62x | 9.16x | 3.65% |
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
- DOM Stock
- Valuation Dom Development S.A.
Select your edition
All financial news and data tailored to specific country editions
