Valuation DG-Net S.A.

Stocks

End-of-day quote Warsaw S.E. 15/09/2026			5-day change	1st Jan Change
12.10 ^PLN	-3.20%		-0.82%	+33.85%

08-14	DG-Net S.A. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-15	DG-Net S.A. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025
Market Cap ¹	7.977	10.11	40.45	38.99	50.78
Change	-	26.76%	300%	-3.61%	30.26%
Enterprise Value (EV) ¹	9.94	12.86	42.52	43.1	55.23
Change	-	29.37%	230.67%	1.36%	28.14%
P/E	56.6x	13.8x	-371x	46.5x	350x
PBR	7.86x	5.78x	24.7x	15.7x	19.4x
PEG	-	0x	3x	-0x	-4.2x
Capitalization / Revenue	0.7x	0.75x	2.59x	2.05x	2.25x
EV / Revenue	0.87x	0.96x	2.72x	2.27x	2.44x
EV / EBITDA	7.34x	5.65x	22.4x	12.1x	16.2x
EV / EBIT	29.1x	11.7x	310x	29.9x	60.3x
EV / FCF	12.5x	-22.2x	36.8x	-68.6x	-8.78x
FCF Yield	8%	-4.5%	2.72%	-1.46%	-11.4%
Dividend per Share ²	-	-	-	-	-
Rate of return	-	-	-	-	-
EPS ²	0.0251	0.1306	-0.0194	0.1492	0.0259
Distribution rate	-	-	-	-	-
Net sales ¹	11.37	13.45	15.62	18.98	22.61
EBITDA ¹	1.353	2.274	1.902	3.549	3.4
EBIT ¹	0.3418	1.094	0.1371	1.441	0.9159
Net income ¹	0.1409	0.7335	-0.1091	0.838	0.1452
Net Debt ¹	1.962	2.747	2.074	4.112	4.442
Reference price ²	1.42	1.80	7.20	6.94	9.04
Nbr of stocks (in thousands)	5,618	5,618	5,618	5,618	5,618
Announcement Date	24/05/23	24/05/23	29/04/24	30/04/25	07/05/26

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.($)
DG-NET S.A.	-	-	-	-	18.66M
NETLINK NBN TRUST	43.76x	10.78x	15.85x	5.7%	2.94B
AUSSIE BROADBAND LIMITED	17.72x	0.88x	6.64x	2.14%	893M
SHENANDOAH TELECOMMUNICATIONS COMPANY	-13.38x	-	-	-	653M
IPS, INC.	12.38x	-	-	0.98%	345M
Average	15.12x	5.83x	11.24x	2.94%	970.59M
Weighted average by Cap.	28.99x	8.48x	13.70x	4.55%