Valuation Gielda Papierów Wartosciowych w Warszawie S.A.
Stocks
GPW
PLGPW0000017
Financial & Commodity Market Operators
|
Delayed
Warsaw S.E.
15:00:42 18/09/2026 HKT
|
5-day change | 1st Jan Change | ||
| 95.40 PLN | -0.05% |
|
+6.89% | +46.77% |
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 | 4,006 | - | - |
| Change | - | -14.24% | 19.65% | -4.82% | 60.69% | 46.85% | - | - |
| Enterprise Value (EV) 1 | 1,368 | 1,491 | 1,563 | 1,329 | 2,344 | 3,453 | 3,510 | 3,489 |
| Change | - | 9.01% | 4.82% | -14.93% | 76.31% | 47.33% | 1.65% | -0.61% |
| P/E | 10.8x | 10.3x | 11.4x | 11.4x | 14x | 16.2x | 16.1x | 16.3x |
| PBR | 1.8x | - | 1.72x | 1.59x | - | 3.35x | 3.16x | 2.99x |
| PEG | - | -1x | 1.46x | -2.36x | 0.4x | 0.6x | 118.54x | -19.2x |
| Capitalization / Revenue | 4.27x | 3.83x | 4.01x | 3.65x | 4.94x | 6.22x | 6.07x | 6.01x |
| EV / Revenue | 3.36x | 3.83x | 3.51x | 2.86x | 4.25x | 5.36x | 5.32x | 5.23x |
| EV / EBITDA | 6.41x | 8.9x | 9.75x | 10.6x | 10.8x | 11.9x | 11.6x | 11.8x |
| EV / EBIT | 7.68x | 11.5x | 12.2x | 14.2x | 13x | 15x | 14.8x | 15.2x |
| EV / FCF | 141x | - | 21.4x | 14.6x | 18.5x | 14.3x | 21.5x | 20.6x |
| FCF Yield | 0.71% | - | 4.67% | 6.87% | 5.42% | 7.01% | 4.66% | 4.84% |
| Dividend per Share 2 | 2.5 | - | - | 3 | - | 3.9 | 3.893 | 4.267 |
| Rate of return | 6.04% | - | - | 7.42% | - | 4.09% | 4.08% | 4.47% |
| EPS 2 | 3.84 | 3.45 | 3.72 | 3.54 | 4.65 | 5.905 | 5.913 | 5.863 |
| Distribution rate | 65.1% | - | - | 84.7% | - | 66% | 65.8% | 72.8% |
| Net sales 1 | 407.6 | 389.3 | 444.9 | 464.8 | 551.9 | 644.5 | 659.7 | 666.9 |
| EBITDA 1 | 213.4 | 167.4 | 160.2 | 125 | 216.5 | 290.1 | 301.4 | 296.7 |
| EBIT 1 | 178.2 | 130 | 128 | 93.5 | 179.8 | 230.2 | 237.7 | 230 |
| Net income 1 | 161.2 | 145 | 156 | 148.7 | 195 | 240.9 | 248.2 | 245.9 |
| 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 | 95.45 | 95.45 | 95.45 |
| Nbr of stocks (in thousands) | 41,972 | 41,972 | 41,972 | 41,972 | 41,972 | 41,972 | - | - |
| Announcement Date | 18/3/22 | 12/4/23 | 10/4/24 | 25/3/25 | 23/3/26 | - | - | - |
1PLN in Million2PLN
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.16x | 5.36x | 11.9x | 4.09% | 1.06B | |
| 22.99x | 13.9x | 19.49x | 4.38% | 97.5B | |
| 29.14x | 8.04x | 14.77x | 0.58% | 21.53B | |
| 22.62x | 8.88x | 13.47x | 3.35% | 14.75B | |
| 40.95x | 19.48x | 28.71x | 0.83% | 13.88B | |
| 48.42x | 27.04x | 38.35x | 1.1% | 8.69B | |
| 21.01x | 7.32x | 12.89x | 3.56% | 7.68B | |
| 39.03x | 13.46x | 46.69x | 1.63% | 3.85B | |
| 14.24x | -1275.68x | -2540.16x | - | 3.74B | |
| 16.12x | 11.29x | 11.7x | 4.65% | 3.09B | |
| Average | 27.07x | -116.09x | -234.22x | 2.68% | 17.58B | |
| Weighted average by Cap. | 26.30x | -13.96x | -34.23x | 3.27% |
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
