Valuation Gielda Papierów Wartosciowych w Warszawie S.A.
Stocks
GPW
PLGPW0000017
Financial & Commodity Market Operators
|
Delayed
Warsaw S.E.
08:44:23 2026-09-02 EDT
|
5-day change | 1st Jan Change | ||
| 95.45 PLN | -0.16% |
|
-4.22% | +46.77% |
| 08-03 | Poland's blue-chip index WIG20 hits record high | RE |
| 05-26 | Gielda Papierów Wartosciowych w Warszawie S.A., Q1 2026 Earnings Call, May 26, 2026 |
Company Valuation: Gielda Papierów Wartosciowych w Warszawie S.A.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,738 | 1,491 | 1,784 | 1,698 | 2,728 | 4,013 | - | - |
| Change | - | -14.24% | 19.65% | -4.82% | 60.69% | 47.08% | - | - |
| Enterprise Value (EV) 1 | 1,368 | 1,491 | 1,563 | 1,329 | 2,344 | 3,460 | 3,516 | 3,495 |
| Change | - | 9.01% | 4.82% | -14.93% | 76.31% | 47.6% | 1.65% | -0.61% |
| P/E | 10.8x | 10.3x | 11.4x | 11.4x | 14x | 16.8x | 16.4x | 16.3x |
| PBR | 1.8x | - | 1.72x | 1.59x | - | 3.35x | 3.16x | 2.99x |
| PEG | - | -1x | 1.46x | -2.36x | 0.4x | 0.7x | 7.61x | 18.27x |
| Capitalization / Revenue | 4.27x | 3.83x | 4.01x | 3.65x | 4.94x | 6.27x | 6.14x | 6.03x |
| EV / Revenue | 3.36x | 3.83x | 3.51x | 2.86x | 4.25x | 5.4x | 5.38x | 5.25x |
| EV / EBITDA | 6.41x | 8.9x | 9.75x | 10.6x | 10.8x | 12x | 11.9x | 11.8x |
| EV / EBIT | 7.68x | 11.5x | 12.2x | 14.2x | 13x | 15.2x | 15.1x | 15.2x |
| EV / FCF | 141x | - | 21.4x | 14.6x | 18.5x | 14.3x | 21.5x | 20.7x |
| FCF Yield | 0.71% | - | 4.67% | 6.87% | 5.42% | 7% | 4.65% | 4.84% |
| Dividend per Share 2 | 2.5 | - | - | 3 | - | 3.65 | 3.893 | 4.267 |
| Rate of return | 6.04% | - | - | 7.42% | - | 3.82% | 4.07% | 4.46% |
| EPS 2 | 3.84 | 3.45 | 3.72 | 3.54 | 4.65 | 5.701 | 5.824 | 5.876 |
| Distribution rate | 65.1% | - | - | 84.7% | - | 64% | 66.8% | 72.6% |
| Net sales 1 | 407.6 | 389.3 | 444.9 | 464.8 | 551.9 | 640.1 | 653.5 | 665.9 |
| EBITDA 1 | 213.4 | 167.4 | 160.2 | 125 | 216.5 | 287.7 | 296.1 | 296.8 |
| EBIT 1 | 178.2 | 130 | 128 | 93.5 | 179.8 | 228.3 | 232.6 | 230.5 |
| Net income 1 | 161.2 | 145 | 156 | 148.7 | 195 | 239.4 | 244.5 | 246.5 |
| Net Debt 1 | -370.8 | - | -221.1 | -368.3 | -384.3 | -553 | -496 | -517.6 |
| Reference price 2 | 41.42 | 35.52 | 42.50 | 40.45 | 65.00 | 95.60 | 95.60 | 95.60 |
| Nbr of stocks (in thousands) | 41,972 | 41,972 | 41,972 | 41,972 | 41,972 | 41,972 | - | - |
| Announcement Date | 3/18/22 | 4/12/23 | 4/10/24 | 3/25/25 | 3/23/26 | - | - | - |
1PLN in Million2PLN
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.77x | 5.4x | 12.03x | 3.82% | 1.07B | |
| 24.28x | 14.62x | 20.55x | 4.21% | 103B | |
| 30.22x | 8.41x | 15.42x | 0.55% | 22.51B | |
| 23.11x | 8.88x | 13.58x | 3.31% | 14.13B | |
| 40.47x | 19.21x | 28.15x | 0.88% | 13.93B | |
| 49.5x | 27.51x | 39.08x | 1.09% | 8.87B | |
| 21.17x | 7.37x | 13x | 3.55% | 7.77B | |
| 15.92x | -1274.87x | -2538.55x | - | 4.18B | |
| 37.86x | 13.92x | 39.45x | 1.32% | 4.21B | |
| 15.44x | 12.18x | 15.98x | 4.4% | 3.03B | |
| Average | 27.47x | -115.74x | -234.13x | 2.57% | 18.27B | |
| Weighted average by Cap. | 27.18x | -15.52x | -37.68x | 3.16% |
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
- GPW Stock
- Valuation Gielda Papierów Wartosciowych w Warszawie S.A.
Select your edition
All financial news and data tailored to specific country editions
