Company Valuation: DP Poland Plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 36.38 59.48 76.59 98.86 68.44 61.36 -
Change - 63.51% 28.76% 29.08% -30.77% -10.34% -
Enterprise Value (EV) 1 49.21 59.48 90.68 95.85 75.66 69.11 66.79
Change - 20.87% 52.44% 5.71% -21.07% -8.66% -3.35%
P/E - - - - - - -
PBR 2.22x 2.88x 4.86x 3.15x - - -
PEG - - - - - - -
Capitalization / Revenue 1.22x 1.67x 1.72x 1.84x 1.11x 0.99x 0.93x
EV / Revenue 1.65x 1.67x 2.03x 1.79x 1.23x 1.11x 1.01x
EV / EBITDA 43.3x 35.1x 25.7x 19.8x 12.1x 9.1x 6.79x
EV / EBIT -13.2x -22.5x -75.4x -258x 290x 33.9x 17.5x
EV / FCF -71.9x - 116x -28.5x -8.2x -192x 23.3x
FCF Yield -1.39% - 0.86% -3.51% -12.2% -0.52% 4.3%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 - - - - - - -
Distribution rate - - - - - - -
Net sales 1 29.87 35.69 44.62 53.64 61.68 62.22 65.81
EBITDA 1 1.137 1.693 3.529 4.834 6.246 7.591 9.833
EBIT 1 -3.73 -2.643 -1.203 -0.3711 0.2607 2.04 3.815
Net income - - - - - - -
Net Debt 1 12.83 - 14.08 -3.009 7.218 7.749 5.436
Reference price 2 0.0625 0.0835 0.1075 0.1075 0.0725 0.0650 0.0650
Nbr of stocks (in thousands) 582,087 712,394 712,482 919,655 943,988 943,988 -
Announcement Date 6/15/22 6/30/23 5/31/24 6/27/25 5/28/26 - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- 1.07x8.79x-.--% 79.56M
19.74x7.74x13.99x2.97% 179B
30.91x3.78x21.43x-.--% 44.07B
16.9x5.53x16.53x2.13% 38.42B
17.06x3.9x12.12x3.41% 26.33B
14.11x1.01x6.61x2.85% 14.19B
16.32x2.9x13.52x2.56% 10.28B
29.76x2.46x - 0.81% 6.93B
19.31x2.11x8.57x4.01% 5.49B
Average 20.51x 3.39x 12.69x 2.08% 36.07B
Weighted average by Cap. 20.55x 5.97x 14.73x 2.46%

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

  1. Stock Market
  2. Stocks
  3. DPP Stock
  4. Valuation DP Poland Plc
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!