|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 260.00 PLN | +1.17% |
|
+1.76% | +1.96% |
| 05-20 | Dom Development to establish new subsidiary in Poznan | RE |
| 05-14 | Dom Development Q1 net profit 180.0 mln zlotys | 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 | 6,708 | - | - |
| Change | - | -20.37% | 58.19% | 22.43% | 39.96% | 1.96% | - | - |
| Enterprise Value (EV) 1 | 2,771 | 2,401 | 3,956 | 4,720 | 6,748 | 6,904 | 6,828 | 6,860 |
| Change | - | -13.37% | 64.75% | 19.31% | 42.98% | 2.31% | -1.1% | 0.47% |
| P/E | 9.37x | 5.92x | 8.37x | 8.26x | 10.1x | 10x | 9.11x | 9.01x |
| PBR | 2.44x | 1.72x | 2.64x | 2.76x | 3.31x | 2.93x | 2.6x | 2.32x |
| PEG | - | 0.2x | 0.7x | 0.4x | 0.7x | 3.96x | 0.94x | 7.67x |
| Capitalization / Revenue | 1.61x | 1x | 1.51x | 1.48x | 2.02x | 1.82x | 1.74x | 1.62x |
| EV / Revenue | 1.46x | 0.99x | 1.55x | 1.49x | 2.07x | 1.87x | 1.77x | 1.66x |
| EV / EBITDA | 6.47x | 4.63x | 6.83x | 6.54x | 8.15x | 7.85x | 7.43x | 7.34x |
| EV / EBIT | 6.71x | 4.79x | 7.09x | 6.77x | 8.42x | 8.06x | 7.68x | 7.57x |
| EV / FCF | 7.3x | 13.8x | 15.8x | 13.2x | 35.8x | 16.3x | 13.3x | 11.8x |
| FCF Yield | 13.7% | 7.26% | 6.33% | 7.56% | 2.8% | 6.12% | 7.5% | 8.45% |
| Dividend per Share 2 | 10 | - | 11 | - | - | 14.5 | 17.45 | 18 |
| Rate of return | 8.33% | - | 7.36% | - | - | 5.58% | 6.71% | 6.92% |
| EPS 2 | 12.81 | 16.04 | 17.86 | 22.07 | 25.36 | 26 | 28.52 | 28.86 |
| Distribution rate | 78.1% | - | 61.6% | - | - | 55.8% | 61.2% | 62.4% |
| Net sales 1 | 1,897 | 2,419 | 2,550 | 3,168 | 3,256 | 3,685 | 3,857 | 4,137 |
| EBITDA 1 | 428.3 | 518 | 578.9 | 722 | 827.7 | 879 | 918.4 | 934.2 |
| EBIT 1 | 413.1 | 501.5 | 558.2 | 697.2 | 801 | 856.1 | 889.5 | 906.5 |
| Net income 1 | 327.1 | 410.3 | 460.2 | 569.1 | 654.2 | 695.6 | 727 | 741.5 |
| Net Debt 1 | -276.5 | -26.22 | 116.2 | 19.03 | 169.3 | 196 | 120.2 | 152.2 |
| Reference price 2 | 120.00 | 95.00 | 149.40 | 182.20 | 255.00 | 260.00 | 260.00 | 260.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 9.88x | 1.85x | 7.77x | 5.64% | 1.77B | |
| 57.01x | - | - | - | 61.05B | |
| 11.26x | 3.79x | 10.06x | -.--% | 23.13B | |
| 7.99x | 16.28x | 19.23x | 6.1% | 20.53B | |
| 4.15x | 0.06x | 0.13x | 8.35% | 14.11B | |
| 8.53x | 17.01x | - | 6.2% | 8.44B | |
| 7.95x | 0.81x | 6.71x | 2.46% | 5.94B | |
| -1.94x | 1.73x | 114.59x | -.--% | 5.51B | |
| 5.43x | 13.78x | 20.5x | 5.85% | 4.52B | |
| 9.45x | 0.57x | 7.52x | 4.02% | 3.97B | |
| Average | 11.97x | 6.21x | 23.31x | 4.29% | 14.9B | |
| Weighted average by Cap. | 27.87x | 7.37x | 18.07x | 4.12% |
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
