| Size & multiples | |||
| Market Cap | PLN 31.0M | Enterprise Value | PLN 80.0M |
| P/E (TTM) | 0.78× | PEG (trailing) | 0.00× |
| P/S | 0.52× | P/FCF | 2.55× |
| EV/EBITDA | 1.43× | EV/EBIT | 1.44× |
| EV/Sales | 1.35× | EV/FCF | 6.59× |
| FCF Yield | 39.23% | Buyback Yield | 0.00% |
| Owner Earnings (TTM) | PLN 39.9M | Owner Earnings Yield | 128.87% |
| Shareholder Yield | 0.00% | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 0.54 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 6.72% |
| After-tax Cost of Debt | 11.50% | WACC | 9.93% |
| ROIC | 31.63% | EVA Spread (ROIC−WACC) | 21.70% |
| EVA | PLN 35.8M | ||
FCF sits 70% 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 7.99 · revenue TTM PLN 59.2M · FCF TTM PLN 12.2M (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.
