| Size & multiples | |||
| Market Cap | — | Enterprise Value | — |
| P/E (TTM) | — | PEG (trailing) | — |
| P/S | — | P/FCF | — |
| EV/EBITDA | — | EV/EBIT | — |
| EV/Sales | — | EV/FCF | — |
| FCF Yield | — | Buyback Yield | — |
| Owner Earnings (TTM) | PLN 151.1M | Owner Earnings Yield | — |
| Shareholder Yield | — | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 0.46 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 6.31% |
| After-tax Cost of Debt | 8.86% | WACC | — |
| ROIC | 12.98% | EVA Spread (ROIC−WACC) | — |
| EVA | — | ||
FCF sits 118% below owner earnings — spending above maintenance (growth capex) or absorbing working capital, so FCF understates the steady-state cash the business throws off.
Flows latest annual · EPS TTM — · revenue TTM PLN 14.03B · FCF TTM -PLN 27.7M (in PLN)
Output of a disclosed model whose assumptions may be wrong — research information, not investment advice. See the Disclaimer.
This peer scope is suppressed: no sector classification for this name. Placement against too small or unformable a pool would read like a statistic without being one.
