Company Valuation: M.W. Trade SA

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 15.26 41.75 11.28 15.06 7.402 7.658
Change - 173.63% -72.98% 33.48% -50.85% 3.45%
Enterprise Value (EV) 1 3.462 -8.246 -11.81 -3.588 -3.854 3.582
Change - -338.22% -43.27% 69.63% -7.4% 192.94%
P/E -3.96x -68.6x -12.2x -6.62x -2.64x -1.19x
PBR 0.25x 0.69x 0.38x 0.57x 0.31x 0.42x
PEG - 0.8x -0x -0x -0.1x -0x
Capitalization / Revenue 3.79x 23.3x 8.79x 21.2x 15.8x 2.34x
EV / Revenue 0.86x -4.6x -9.21x -5.05x -8.23x 1.1x
EV / EBITDA -19.6x 15.1x 7.47x 1.23x 1.09x -0.59x
EV / EBIT -12.4x 12.9x 6.89x 1.14x 1.05x -0.54x
EV / FCF 2.71x -0.22x -7.31x 0.67x 0.52x -0.74x
FCF Yield 36.9% -448% -13.7% 148% 193% -135%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.46 -0.0726 -0.3633 -0.8913 -1.1 -2.52
Distribution rate - - - - - -
Net sales 1 4.03 1.791 1.283 0.711 0.468 3.268
EBITDA 1 -0.177 -0.547 -1.581 -2.915 -3.529 -6.103
EBIT 1 -0.279 -0.638 -1.716 -3.146 -3.683 -6.623
Net income 1 -3.844 -0.609 -1.769 -2.275 -2.806 -5.066
Net Debt 1 -11.8 -50 -23.1 -18.65 -11.26 -4.076
Reference price 2 1.820 4.980 4.420 5.900 2.900 3.000
Nbr of stocks (in thousands) 8,384 8,384 2,553 2,553 2,553 2,553
Announcement Date 3/12/21 3/11/22 3/23/23 4/23/24 4/15/25 4/24/26
1PLN in Million2PLN
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.68M
7.97x7.09x8.03x0.99% 24.22B
11.42x4.17x22.83x3.95% 11.83B
5.4x - - 5.64% 11.08B
11x - - 4.48% 10.47B
4.75x - - 7.04% 7.91B
8.5x3.15x27.92x3.93% 7.76B
15.91x13.85x33.79x1.44% 6.66B
Average 9.28x 7.07x 23.14x 3.92% 9.99B
Weighted average by Cap. 8.92x 6.69x 17.96x 3.45%

Y-o-Y evolution of P/E

Valuation ratios - P/E - M.W. Trade SA

Historical PBR trend

Valuation ratios - PBR - M.W. Trade SA

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - M.W. Trade SA

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - M.W. Trade SA

  1. Stock Market
  2. Stocks
  3. MWT Stock
  4. Valuation M.W. Trade SA