| Size & multiples | |||
| Market Cap | — | Enterprise Value | — |
| P/E (TTM) | 21.00× | PEG (trailing) | — |
| P/S | — | P/FCF | — |
| EV/EBITDA | — | EV/EBIT | — |
| EV/Sales | — | EV/FCF | — |
| FCF Yield | — | Buyback Yield | — |
| Owner Earnings (TTM) | PLN 743,000 | Owner Earnings Yield | — |
| Shareholder Yield | — | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 0.01 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 4.05% |
| After-tax Cost of Debt | 48.34% | WACC | — |
| ROIC | 5.98% | EVA Spread (ROIC−WACC) | — |
| EVA | — | ||
FCF sits 39% 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 0.01 · revenue TTM PLN 40.0M · FCF TTM PLN 452,000 (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.
