| Size & multiples | |||
| Market Cap | PLN 124.2M | Enterprise Value | PLN 96.8M |
| P/E (TTM) | — | PEG (trailing) | — |
| P/S | 0.23× | P/FCF | 5.93× |
| EV/EBITDA | 2.25× | EV/EBIT | 2.75× |
| EV/Sales | 0.18× | EV/FCF | 4.62× |
| FCF Yield | 16.86% | Buyback Yield | — |
| Owner Earnings (TTM) | PLN 34.8M | Owner Earnings Yield | 28.03% |
| Shareholder Yield | — | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 0.51 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 6.53% |
| After-tax Cost of Debt | 271.36% | WACC | 10.71% |
| ROIC | 24.62% | EVA Spread (ROIC−WACC) | 13.91% |
| EVA | PLN 16.8M | ||
FCF sits 40% 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 532.4M · FCF TTM PLN 20.9M (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.
