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 66.08 -
Change - 63.51% 28.76% 29.08% -30.77% -3.45% -
Enterprise Value (EV) 1 49.21 59.48 90.68 95.85 75.66 71.42 67.99
Change - 20.87% 52.44% 5.71% -21.07% -5.6% -4.79%
P/E - - - - - - -
PBR 2.22x 2.88x 4.86x 3.15x - - -
PEG - - - - - - -
Capitalization / Revenue 1.22x 1.67x 1.72x 1.84x 1.11x 1.07x 1x
EV / Revenue 1.65x 1.67x 2.03x 1.79x 1.23x 1.15x 1.03x
EV / EBITDA 43.3x 35.1x 25.7x 19.8x 12.1x 9.4x 6.91x
EV / EBIT -13.2x -22.5x -75.4x -258x 290x 91.8x 28.1x
EV / FCF -71.9x - 116x -28.5x -8.2x 32.4x 17.1x
FCF Yield -1.39% - 0.86% -3.51% -12.2% 3.09% 5.85%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 - - - - - - -
Distribution rate - - - - - - -
Net sales 1 29.87 35.69 44.62 53.64 61.68 61.93 66
EBITDA 1 1.137 1.693 3.529 4.834 6.246 7.6 9.837
EBIT 1 -3.73 -2.643 -1.203 -0.3711 0.2607 0.7778 2.422
Net income - - - - - - -
Net Debt 1 12.83 - 14.08 -3.009 7.218 5.338 1.915
Reference price 2 0.0625 0.0835 0.1075 0.1075 0.0725 0.0700 0.0700
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.($)
- 1.15x9.4x-.--% 88.95M
21.02x8.16x14.8x2.77% 192B
33.07x3.88x21.97x-.--% 47.1B
19.01x5.85x17.13x1.95% 41.85B
18.25x3.83x11.93x3.51% 25.68B
16.38x1.2x7.89x2.47% 16.65B
18.26x3.14x14.62x2.29% 11.49B
28.94x2.45x - 0.81% 6.74B
17.69x1.91x7.82x4.5% 4.96B
29.63x6.04x17.36x0.97% 3.53B
Average 22.47x 3.76x 13.66x 1.93% 35.04B
Weighted average by Cap. 22.08x 6.28x 15.43x 2.29%

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