Valuation InPost S.A.

Equities

Market Closed - Euronext Amsterdam Other stock markets 16:55:00 12/03/2026 GMT			5-day change	1st Jan Change
15.07 ^EUR	+0.07%		-0.33%	+43.94%

03-12	Poland's Allegro says it is "calm" on arbitrage dispute with Inpost	RE
03-09	InPost, offeror confirm they are making good progress on preparations for offer	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	24,304	18,419	27,173	35,318	32,162	32,162	-
Change	-	-24.21%	47.53%	29.97%	-8.94%	0%	-
Enterprise Value (EV) ¹	28,551	24,683	33,257	41,401	40,685	40,828	40,487
Change	-	-13.55%	34.73%	24.49%	-1.73%	0.35%	-0.84%
P/E ratio	49.6x	40.5x	41.8x	28.5x	31.1x	22.4x	17.5x
PBR	-3,522x	39.3x	21x	14.4x	8.3x	5.88x	4.35x
PEG	1.4x	-5.67x	1x	0.3x	-1.9x	0.6x	0.6x
Capitalization / Revenue	5.28x	2.6x	3.07x	3.23x	2.17x	1.84x	1.61x
EV / Revenue	6.2x	3.49x	3.75x	3.79x	2.75x	2.33x	2.03x
EV / EBITDA	17.6x	12.6x	12.2x	11.3x	9.67x	8.22x	6.84x
EV / EBIT	28.1x	25x	21x	19.2x	19x	15.9x	13x
EV / FCF	174x	107x	31.5x	26.6x	-624x	90.4x	34x
FCF Yield	0.58%	0.93%	3.18%	3.76%	-0.16%	1.11%	2.94%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	0.98	0.91	1.3	2.48	2.069	2.875	3.681
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	4,602	7,079	8,863	10,920	14,789	17,521	19,926
EBITDA ¹	1,626	1,961	2,733	3,648	4,208	4,965	5,916
EBIT ¹	1,017	989.1	1,584	2,158	2,144	2,568	3,112
Net income ¹	491.6	456.4	647.4	1,247	1,035	1,427	1,825
Net Debt ¹	4,247	6,264	6,083	6,083	8,523	8,666	8,325
Reference price ²	48.61	36.87	54.39	70.64	64.39	64.39	64.39
Nbr of stocks (in thousands)	500,000	499,642	499,642	499,939	499,491	499,491	-
Announcement Date	31/03/22	31/03/23	28/03/24	28/03/25	-	-	-

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.($)
INPOST S.A.	30.96x	2.74x	9.63x	-.--%	8.68B
UNITED PARCEL SERVICE, INC.	14.38x	1.19x	8.62x	6.52%	83.12B
FEDEX CORPORATION	21.66x	1.09x	9.55x	1.59%	83.03B
DHL GROUP	14.48x	0.9x	6.78x	4.21%	59.06B
EXPEDITORS INTERNATIONAL OF WASHINGTON INC.	23.25x	1.59x	16.22x	1.14%	18.99B
J&T GLOBAL EXPRESS LIMITED	35.88x	0.95x	11.68x	-.--%	11.18B
GXO LOGISTICS, INC.	27.05x	0.56x	8.24x	-.--%	6.02B
SINOTRANS LIMITED	7.02x	0.35x	5.33x	6.57%	5.82B
SG HOLDINGS CO.,LTD.	15.15x	0.69x	8.12x	3.56%	5.56B
WUCHAN ZHONGDA GROUP CO.,LTD.	7.26x	-	-	-	4.24B
Average	19.71x	1.12x	9.35x	2.62%	28.57B
Weighted average by Cap.	18.48x	1.12x	9.09x	3.56%