Company Valuation: Digital Network SA

Data adjusted to current consolidation scope
Fiscal Period: December 2025 2026 2027 2028
Market Cap 1 682.3 1,781 - -
Change - 160.97% - -
Enterprise Value (EV) 1 682.3 1,764 1,856 1,800
Change - 158.58% 5.21% -3.04%
P/E 18.2x 26.3x 19.4x 15.2x
PBR - 10.8x 7.72x 5.86x
PEG - 0.4x 0.5x 0.5x
Capitalization / Revenue - 6.4x 5.36x 4.54x
EV / Revenue - 6.35x 5.59x 4.59x
EV / EBITDA - 12.4x 10.6x 8.52x
EV / EBIT - 17.8x 14.5x 11.3x
EV / FCF - 26.7x 27.8x 19.7x
FCF Yield - 3.74% 3.59% 5.07%
Dividend per Share 2 - 5.9 8.25 10.8
Rate of return - 1.51% 2.12% 2.77%
EPS 2 8.98 14.82 20.06 25.64
Distribution rate - 39.8% 41.1% 42.1%
Net sales 1 - 278 332 391.8
EBITDA 1 - 141.9 174.9 211.3
EBIT 1 - 99.36 127.9 159.3
Net income 1 37.61 67.8 91.52 117.1
Net Debt 1 - -16.28 75.66 19.21
Reference price 2 163.80 390.00 390.00 390.00
Nbr of stocks (in thousands) 4,166 4,566 - -
Announcement Date 28/04/26 - - -
1PLN in Million2PLN
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
26.31x6.35x12.43x - 464M
14.14x1.53x6.98x4.02% 27.75B
9.2x1x5.66x4.38% 20.71B
11.96x5.21x9.06x7.15% 10.22B
16.73x1.37x4.31x2.78% 6.08B
17.13x0.73x4.42x3.88% 5.53B
-55.06x1.8x7.58x0% 5.22B
14.76x0.5x4.99x1.62% 4.04B
35.47x4.63x12.5x-.--% 3.45B
Average 10.07x 2.57x 7.55x 2.98% 9.27B
Weighted average by Cap. 9.68x 1.91x 6.74x 3.86%

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

  1. Stock Market
  2. Stocks
  3. DIG Stock
  4. Valuation Digital Network SA