Valuation Forbuild SA

Stocks

End-of-day quote Warsaw S.E. 2026-09-17			5-day change	1st Jan Change
4.300 ^PLN	+2.87%		-4.02%	-4.44%

08-11	Forbuild SA Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-20	Forbuild SA announces Annual dividend, payable on July 15, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	42.08	58.96	80.4	67	62.44	54
Change	-	40.13%	36.36%	-16.67%	-6.8%	-13.52%
Enterprise Value (EV) ¹	36.05	51.39	71.69	63.69	60.97	53.73
Change	-	42.55%	39.5%	-11.15%	-4.28%	-11.86%
P/E	7.6x	5.82x	6.99x	15.9x	11x	19.5x
PBR	0.9x	1.13x	1.26x	1.12x	0.87x	0.88x
PEG	-	0.1x	0.5x	-0.3x	0.3x	-0.4x
Capitalization / Revenue	0.5x	0.55x	0.67x	0.65x	0.6x	0.53x
EV / Revenue	0.43x	0.48x	0.6x	0.61x	0.59x	0.53x
EV / EBITDA	3.54x	3.21x	4.14x	7.34x	6.29x	7.9x
EV / EBIT	5.72x	4.2x	5.31x	11.7x	9.58x	16.8x
EV / FCF	2.16x	8.64x	-270x	28.4x	-29.4x	13.4x
FCF Yield	46.4%	11.6%	-0.37%	3.52%	-3.41%	7.47%
Dividend per Share ²	0.35	-	0.6	0.3	0.33	-
Rate of return	11.1%	-	10%	6%	7.08%	-
EPS ²	0.4131	0.7565	0.858	0.3143	0.4224	0.2303
Distribution rate	84.7%	-	69.9%	95.4%	78.1%	-
Net sales ¹	84.45	106.7	119.8	103.7	103.3	101.5
EBITDA ¹	10.17	16	17.3	8.68	9.697	6.799
EBIT ¹	6.297	12.25	13.51	5.461	6.362	3.19
Net income ¹	5.535	10.14	11.5	4.212	5.068	2.763
Net Debt ¹	-6.027	-7.571	-8.712	-3.308	-1.478	-0.2669
Reference price ²	3.140	4.400	6.000	5.000	4.660	4.500
Nbr of stocks (in thousands)	13,400	13,400	13,400	13,400	13,400	12,000
Announcement Date	5/21/21	5/20/22	6/2/23	5/28/24	5/14/25	5/15/26

¹PLN in Million²PLN

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
FORBUILD SA	-	-	-	-	13.59M
QUANTA SERVICES, INC.	53.3x	2.46x	23.5x	0.07%	92.69B
VINCI	12.42x	1.06x	5.81x	4.7%	71.83B
COMFORT SYSTEMS USA, INC.	32.4x	4.07x	22.07x	0.21%	55.3B
LARSEN & TOUBRO LIMITED	25.74x	1.99x	19.53x	1.19%	55.02B
FERROVIAL N.V.	50.08x	3.98x	25.3x	1.89%	39.44B
HOCHTIEF AG	26.89x	0.68x	11.12x	2.29%	33.9B
EMCOR GROUP, INC.	22.26x	1.52x	13.99x	0.21%	32.17B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.8x	0.44x	6.89x	2.75%	29.79B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.93x	0.31x	5.78x	5.96%	26.31B
Average	27.76x	1.83x	14.89x	2.14%	43.65B
Weighted average by Cap.	30.75x	2.04x	16.21x	1.88%