| Size & multiples | |||
| Market Cap | PLN 120.2M | Enterprise Value | — |
| P/E (TTM) | 2.69× | PEG (trailing) | — |
| P/S | 0.24× | P/FCF | — |
| EV/EBITDA | — | EV/EBIT | — |
| EV/Sales | — | EV/FCF | — |
| FCF Yield | −54.70% | Buyback Yield | — |
| Owner Earnings (TTM) | PLN 44.7M | Owner Earnings Yield | 37.18% |
| Shareholder Yield | — | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 0.10 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 4.50% |
| After-tax Cost of Debt | — | WACC | — |
| ROIC | — | EVA Spread (ROIC−WACC) | — |
| EVA | — | ||
FCF sits 247% 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 9.22 · revenue TTM PLN 507.2M · FCF TTM -PLN 65.7M (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.
