Company Valuation: Digital Network SA

Data adjusted to current consolidation scope
Fiscal Period: December 2025 2026 2027 2028
Market Cap 1 682.3 1,208 - -
Change - 77.05% - -
Enterprise Value (EV) 1 682.3 1,030 1,256 1,193
Change - 50.89% 22.04% -5.04%
P/E 18.2x 18.6x 14.6x 11.7x
PBR - - - -
PEG - 0.3x 0.5x 0.5x
Capitalization / Revenue - 4.31x 3.72x 3.21x
EV / Revenue - 3.68x 3.87x 3.17x
EV / EBITDA - 7.35x 7.63x 6.15x
EV / EBIT - 10.2x 10.2x 7.9x
EV / FCF - 12.9x 23x 15.6x
FCF Yield - 7.73% 4.36% 6.39%
Dividend per Share 2 - 5.2 5.4 5.6
Rate of return - 1.85% 1.92% 1.99%
EPS 2 8.98 15.15 19.21 24.09
Distribution rate - 34.3% 28.1% 23.2%
Net sales 1 - 280 324.8 376.8
EBITDA 1 - 140 164.7 194.1
EBIT 1 - 101 123.8 151.1
Net income 1 37.61 69.19 87.73 110
Net Debt 1 - -178.5 48.43 -14.88
Reference price 2 163.80 281.20 281.20 281.20
Nbr of stocks (in thousands) 4,166 4,166 - -
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.($)
18.56x3.55x7.09x - 314M
14.18x1.56x7.07x3.95% 28.77B
9.48x1.06x5.94x4.2% 22.43B
11.98x5.24x9.16x7.03% 10.42B
16.03x1.31x4.11x2.89% 5.91B
-57.05x1.84x7.76x0% 5.41B
40.92x0.69x4.14x4.16% 5.26B
14.98x0.5x5.06x1.6% 4.06B
36.68x4.77x12.99x-.--% 3.57B
Average 11.75x 2.28x 7.04x 2.98% 9.57B
Weighted average by Cap. 10.96x 1.91x 6.84x 3.8%

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