Valuation Gielda Papierów Wartosciowych w Warszawie S.A.
Stocks
GPW
PLGPW0000017
Financial & Commodity Market Operators
|
Market Closed -
Warsaw S.E.
16:20:00 13/11/2026 GMT
|
5-day change | 1st Jan Change | ||
| 99.60 PLN | +0.15% |
|
+2.57% | +53.23% |
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 | 4,155 | - | - |
| Change | - | -14.24% | 19.65% | -4.82% | 60.69% | 52.31% | - | - |
| Enterprise Value (EV) 1 | 1,368 | 1,491 | 1,563 | 1,329 | 2,344 | 3,602 | 3,659 | 3,638 |
| Change | - | 9.01% | 4.82% | -14.93% | 76.31% | 53.69% | 1.58% | -0.59% |
| P/E | 10.8x | 10.3x | 11.4x | 11.4x | 14x | 16.6x | 16.1x | 15.9x |
| PBR | 1.8x | - | 1.72x | 1.59x | - | 3.47x | 3.27x | 3.1x |
| PEG | - | -1x | 1.46x | -2.36x | 0.4x | 0.6x | 5.26x | 11.17x |
| Capitalization / Revenue | 4.27x | 3.83x | 4.01x | 3.65x | 4.94x | 6.4x | 6.1x | 5.97x |
| EV / Revenue | 3.36x | 3.83x | 3.51x | 2.86x | 4.25x | 5.54x | 5.37x | 5.22x |
| EV / EBITDA | 6.41x | 8.9x | 9.75x | 10.6x | 10.8x | 12.6x | 11.7x | 11.6x |
| EV / EBIT | 7.68x | 11.5x | 12.2x | 14.2x | 13x | 15.4x | 14.4x | 14.4x |
| EV / FCF | 141x | - | 21.4x | 14.6x | 18.5x | 19.8x | 19x | 17.8x |
| FCF Yield | 0.71% | - | 4.67% | 6.87% | 5.42% | 5.04% | 5.27% | 5.62% |
| Dividend per Share 2 | 2.5 | - | - | 3 | - | 4.05 | 4.195 | 4.65 |
| Rate of return | 6.04% | - | - | 7.42% | - | 4.09% | 4.24% | 4.7% |
| EPS 2 | 3.84 | 3.45 | 3.72 | 3.54 | 4.65 | 5.952 | 6.135 | 6.222 |
| Distribution rate | 65.1% | - | - | 84.7% | - | 68% | 68.4% | 74.7% |
| Net sales 1 | 407.6 | 389.3 | 444.9 | 464.8 | 551.9 | 649.7 | 681.5 | 696.4 |
| EBITDA 1 | 213.4 | 167.4 | 160.2 | 125 | 216.5 | 285.8 | 313.1 | 314.5 |
| EBIT 1 | 178.2 | 130 | 128 | 93.5 | 179.8 | 234.4 | 253.5 | 252.5 |
| Net income 1 | 161.2 | 145 | 156 | 148.7 | 195 | 244.3 | 257.9 | 260.9 |
| 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 | 99.00 | 99.00 | 99.00 |
| Nbr of stocks (in thousands) | 41,972 | 41,972 | 41,972 | 41,972 | 41,972 | 41,972 | - | - |
| Announcement Date | 18/03/22 | 12/04/23 | 10/04/24 | 25/03/25 | 23/03/26 | - | - | - |
1PLN in Million2PLN
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.63x | 5.54x | 12.61x | 4.09% | 1.04B | |
| 26.63x | 16.01x | 22.43x | 3.56% | 114B | |
| 23.94x | 10.76x | 15.82x | 1.22% | 99.76B | |
| 25.76x | 9.61x | 15.99x | 1.44% | 65.73B | |
| 32.26x | 5.55x | 11.09x | 1.72% | 61.71B | |
| 24.36x | 13.99x | 17.82x | 3.67% | 60.96B | |
| 30x | 11.51x | 19.28x | 1.11% | 60.2B | |
| 37.18x | 10.65x | 19.56x | 0.42% | 27.75B | |
| 21.8x | 8.66x | 13.67x | 2.31% | 18.94B | |
| Average | 26.51x | 10.25x | 16.47x | 2.17% | 57B | |
| Weighted average by Cap. | 27.17x | 11.53x | 17.51x | 2.11% |
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
