| Size & multiples | |||
| Market Cap | PLN 7.94B | Enterprise Value | PLN 11.52B |
| P/E (TTM) | 12.87× | PEG (trailing) | — |
| P/S | 0.36× | P/FCF | — |
| EV/EBITDA | 3.82× | EV/EBIT | 6.33× |
| EV/Sales | 0.52× | EV/FCF | — |
| FCF Yield | −41.69% | Buyback Yield | — |
| Owner Earnings (TTM) | PLN 617.0M | Owner Earnings Yield | 7.77% |
| Shareholder Yield | — | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 0.31 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 5.54% |
| After-tax Cost of Debt | 9.71% | WACC | 6.96% |
| ROIC | 6.57% | EVA Spread (ROIC−WACC) | −0.39% |
| EVA | -PLN 61.8M | ||
FCF sits 637% 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 1.49 · revenue TTM PLN 22.08B · FCF TTM -PLN 3.31B (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.
