Valuation Gielda Papierów Wartosciowych w Warszawie S.A.
Stocks
GPW
PLGPW0000017
Financial & Commodity Market Operators
|
Market Closed -
Warsaw S.E.
11:55:55 2026-08-12 EDT
|
5-day change | 1st Jan Change | ||
| 102.00 PLN | -2.67% |
|
-1.73% | +56.92% |
| 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 | 4,281 | - | - |
| Change | - | -14.24% | 19.65% | -4.82% | 60.69% | 56.92% | - | - |
| Enterprise Value (EV) 1 | 1,368 | 1,491 | 1,563 | 1,329 | 2,344 | 3,728 | 3,785 | 3,764 |
| Change | - | 9.01% | 4.82% | -14.93% | 76.31% | 59.06% | 1.53% | -0.57% |
| P/E | 10.8x | 10.3x | 11.4x | 11.4x | 14x | 17.9x | 17.5x | 17.4x |
| PBR | 1.8x | - | 1.72x | 1.59x | - | 3.58x | 3.37x | 3.2x |
| PEG | - | -1x | 1.46x | -2.36x | 0.4x | 0.8x | 8.13x | 19.5x |
| Capitalization / Revenue | 4.27x | 3.83x | 4.01x | 3.65x | 4.94x | 6.69x | 6.55x | 6.43x |
| EV / Revenue | 3.36x | 3.83x | 3.51x | 2.86x | 4.25x | 5.82x | 5.79x | 5.65x |
| EV / EBITDA | 6.41x | 8.9x | 9.75x | 10.6x | 10.8x | 13x | 12.8x | 12.7x |
| EV / EBIT | 7.68x | 11.5x | 12.2x | 14.2x | 13x | 16.3x | 16.3x | 16.3x |
| EV / FCF | 141x | - | 21.4x | 14.6x | 18.5x | 15.4x | 23.2x | 22.3x |
| FCF Yield | 0.71% | - | 4.67% | 6.87% | 5.42% | 6.49% | 4.32% | 4.49% |
| Dividend per Share 2 | 2.5 | - | - | 3 | - | 3.65 | 3.893 | 4.267 |
| Rate of return | 6.04% | - | - | 7.42% | - | 3.58% | 3.82% | 4.18% |
| 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 | 102.00 | 102.00 | 102.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 18.38x | 6.01x | 13.37x | 3.48% | 1.18B | |
| 21.99x | 13.15x | 18.5x | 4.4% | 93.25B | |
| 29.59x | 8.21x | 15.03x | 0.57% | 22.03B | |
| 44.14x | 21.79x | 31.88x | 0.79% | 15.42B | |
| 23.56x | 9.06x | 13.86x | 3.25% | 14.48B | |
| 22.03x | 8.04x | 13.31x | 3.58% | 7.82B | |
| 57.48x | 33.16x | 45.15x | 0.91% | 7.74B | |
| 16x | -1275.82x | -2568.25x | - | 4.2B | |
| 33.92x | 13.56x | 36.19x | 1.41% | 3.77B | |
| 15.56x | 12.29x | 16.12x | 4.37% | 3.05B | |
| Average | 28.26x | -115.06x | -236.48x | 2.53% | 17.29B | |
| Weighted average by Cap. | 26.63x | -17.74x | -42.69x | 3.2% |
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
