Valuation Gielda Papierów Wartosciowych w Warszawie S.A.
Stocks
GPW
PLGPW0000017
Financial & Commodity Market Operators
|
Market Closed -
Warsaw S.E.
11:20:00 2026-10-15 EDT
|
5-day change | 1st Jan Change | ||
| 102.00 PLN | +0.79% |
|
+6.25% | +56.92% |
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 | 17.3x | 17.3x | 17.4x |
| PBR | 1.8x | - | 1.72x | 1.59x | - | 3.58x | 3.37x | 3.2x |
| PEG | - | -1x | 1.46x | -2.36x | 0.4x | 0.6x | 127.38x | -20.5x |
| Capitalization / Revenue | 4.27x | 3.83x | 4.01x | 3.65x | 4.94x | 6.64x | 6.49x | 6.42x |
| EV / Revenue | 3.36x | 3.83x | 3.51x | 2.86x | 4.25x | 5.78x | 5.74x | 5.64x |
| EV / EBITDA | 6.41x | 8.9x | 9.75x | 10.6x | 10.8x | 12.8x | 12.6x | 12.7x |
| EV / EBIT | 7.68x | 11.5x | 12.2x | 14.2x | 13x | 16.2x | 15.9x | 16.4x |
| 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 | - | 3.9 | 3.893 | 4.267 |
| Rate of return | 6.04% | - | - | 7.42% | - | 3.82% | 3.82% | 4.18% |
| EPS 2 | 3.84 | 3.45 | 3.72 | 3.54 | 4.65 | 5.905 | 5.913 | 5.863 |
| Distribution rate | 65.1% | - | - | 84.7% | - | 66% | 65.8% | 72.8% |
| Net sales 1 | 407.6 | 389.3 | 444.9 | 464.8 | 551.9 | 644.5 | 659.7 | 666.9 |
| EBITDA 1 | 213.4 | 167.4 | 160.2 | 125 | 216.5 | 290.1 | 301.4 | 296.7 |
| EBIT 1 | 178.2 | 130 | 128 | 93.5 | 179.8 | 230.2 | 237.7 | 230 |
| Net income 1 | 161.2 | 145 | 156 | 148.7 | 195 | 240.9 | 248.2 | 245.9 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 17.27x | 5.78x | 12.85x | 3.82% | 1.09B | |
| 24.01x | 14.64x | 20.5x | 4.03% | 103B | |
| 21.79x | 9.59x | 14.25x | 1.36% | 87.08B | |
| 23.54x | 13.8x | 17.4x | 3.79% | 60.17B | |
| 24.06x | 8.93x | 14.9x | 1.57% | 60.88B | |
| 27.48x | 4.98x | 9.97x | 1.99% | 53.03B | |
| 26.04x | 10.01x | 16.75x | 1.31% | 51.4B | |
| 31.94x | 8.95x | 16.43x | 0.53% | 23.35B | |
| 17.67x | 9.79x | 14.12x | 4.94% | 22.16B | |
| Average | 23.75x | 9.61x | 15.24x | 2.6% | 51.32B | |
| Weighted average by Cap. | 24.24x | 10.66x | 16.02x | 2.5% |
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
