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 57.58 -
Change - 63.51% 28.76% 29.08% -30.77% -15.86% -
Enterprise Value (EV) 1 49.21 59.48 90.68 95.85 75.66 65.33 63.02
Change - 20.87% 52.44% 5.71% -21.07% -13.65% -3.54%
P/E - - - - - - -
PBR 2.22x 2.88x 4.86x 3.15x - - -
PEG - - - - - - -
Capitalization / Revenue 1.22x 1.67x 1.72x 1.84x 1.11x 0.93x 0.87x
EV / Revenue 1.65x 1.67x 2.03x 1.79x 1.23x 1.05x 0.96x
EV / EBITDA 43.3x 35.1x 25.7x 19.8x 12.1x 8.61x 6.41x
EV / EBIT -13.2x -22.5x -75.4x -258x 290x 32x 16.5x
EV / FCF -71.9x - 116x -28.5x -8.2x -181x 22x
FCF Yield -1.39% - 0.86% -3.51% -12.2% -0.55% 4.55%
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 0.0610 0.0610
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 1.05x8.61x-.--% 76.2M
18.38x7.31x13.23x3.19% 166B
40.21x3.24x21.01x2.77% 103B
23.45x1.2x11.74x2.36% 53.05B
28.05x3.47x19.65x-.--% 39.97B
15.51x5.74x17.15x2.09% 39.52B
15.92x3.73x11.61x3.63% 24.74B
17.6x1.8x10.89x3.27% 22.36B
14.53x1.04x6.81x2.77% 14.61B
30.42x0.95x12.31x0.87% 14.48B
Average 22.67x 2.95x 13.30x 2.1% 47.87B
Weighted average by Cap. 24.31x 4.48x 15.19x 2.59%

Y-o-Y evolution of P/E

Valuation ratios - P/E - DP Poland Plc

Historical PBR trend

Valuation ratios - PBR - DP Poland Plc

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - DP Poland Plc

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - DP Poland Plc


Year-on-year evolution of the Yield

Valuation ratios - Yield - DP Poland Plc
  1. Stock Market
  2. Stocks
  3. DPP Stock
  4. Valuation DP Poland Plc