| Size & multiples | |||
| Market Cap | PLN 43.2M | Enterprise Value | — |
| P/E (TTM) | 71.43× | PEG (trailing) | — |
| P/S | 0.92× | P/FCF | — |
| EV/EBITDA | — | EV/EBIT | — |
| EV/Sales | — | EV/FCF | — |
| FCF Yield | −38.13% | Buyback Yield | 0.00% |
| Owner Earnings (TTM) | PLN 586,000 | Owner Earnings Yield | 1.36% |
| Shareholder Yield | 4.85% | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 0.26 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 5.31% |
| After-tax Cost of Debt | — | WACC | — |
| ROIC | — | EVA Spread (ROIC−WACC) | — |
| EVA | — | ||
FCF sits 2913% 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 PLN 0.14 · revenue TTM PLN 46.8M · FCF TTM -PLN 16.5M (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.
