| Size & multiples | |||
| Market Cap | PLN 279,905 | Enterprise Value | -PLN 21.6M |
| P/E (TTM) | 0.01× | PEG (trailing) | 0.00× |
| P/S | 0.00× | P/FCF | — |
| EV/EBITDA | −0.49× | EV/EBIT | −0.81× |
| EV/Sales | −0.05× | EV/FCF | — |
| FCF Yield | −6004.53% | Buyback Yield | 21435.81% |
| Owner Earnings (TTM) | PLN 33.7M | Owner Earnings Yield | 12029.06% |
| Shareholder Yield | 23685.15% | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 0.13 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 4.67% |
| After-tax Cost of Debt | 56062.25% | WACC | 1562.34% |
| ROIC | 5.55% | EVA Spread (ROIC−WACC) | −1556.79% |
| EVA | -PLN 5.59B | ||
FCF sits 150% 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 830.00 · revenue TTM PLN 405.9M · FCF TTM -PLN 16.8M (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.
