Valuation Cyfrowy Polsat S.A.

Stocks

Market Closed - Warsaw S.E. Other stock markets 09:25:46 10/07/2026 pm IST			5-day change	1st Jan Change
15.55 ^PLN	+0.97%		-5.41%	+27.46%

22/05	Cyfrowy Polsat S.A., Q1 2026 Earnings Call, May 21, 2026
20/05	Cyfrowy Polsat continues strategic review of assets, to announce long-term strategy by end of 2026	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	22,205	11,262	7,886	9,043	7,802	9,945	-	-
Change	-	-49.28%	-29.98%	14.68%	-13.72%	27.46%	-	-
Enterprise Value (EV) ¹	30,024	21,183	20,124	21,536	19,803	22,339	21,222	20,519
Change	-	-29.45%	-5%	7.02%	-8.05%	12.81%	-5%	-3.31%
P/E	5x	10.9x	21.6x	10x	-2.58x	23.9x	15.2x	10.4x
PBR	1.44x	0.64x	0.44x	0.48x	0.5x	0.67x	0.56x	0.59x
PEG	-	-0.1x	-0.3x	0x	0x	-0x	0.3x	0.2x
Capitalization / Revenue	1.78x	0.87x	0.58x	0.63x	0.54x	0.67x	0.67x	0.65x
EV / Revenue	2.41x	1.64x	1.48x	1.51x	1.38x	1.52x	1.42x	1.34x
EV / EBITDA	7.47x	6.1x	6.23x	6.28x	6.56x	6.92x	6.4x	6.06x
EV / EBIT	14.2x	12.9x	15.3x	12.2x	-14x	14.4x	12.9x	12.1x
EV / FCF	14.5x	23.3x	18.2x	11x	9.97x	22.7x	15.2x	13x
FCF Yield	6.91%	4.3%	5.48%	9.11%	10%	4.41%	6.58%	7.68%
Dividend per Share ²	1.2	1.2	-	-	-	-	0.0417	0.875
Rate of return	3.46%	6.81%	-	-	-	-	0.27%	5.63%
EPS ²	6.95	1.62	0.57	1.41	-4.73	0.65	1.026	1.5
Distribution rate	17.3%	74.1%	-	-	-	-	4.06%	58.3%
Net sales ¹	12,444	12,915	13,626	14,266	14,324	14,744	14,943	15,326
EBITDA ¹	4,019	3,471	3,231	3,428	3,016	3,229	3,317	3,387
EBIT ¹	2,116	1,642	1,312	1,766	-1,417	1,548	1,642	1,689
Net income ¹	4,409	900	278.5	710.5	-2,551	504.3	588.1	867
Net Debt ¹	7,819	9,920	12,238	12,493	12,000	12,394	11,277	10,574
Reference price ²	34.72	17.61	12.33	14.14	12.20	15.55	15.55	15.55
Nbr of stocks (in thousands)	6,39,546	6,39,546	6,39,546	6,39,546	6,39,546	6,39,546	-	-
Announcement Date	24/03/22	19/04/23	11/04/24	10/04/25	01/05/26	-	-	-

¹PLN in Million²PLN

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CYFROWY POLSAT S.A.	23.92x	1.52x	6.92x	-.--%	262.7Cr
CHINA MOBILE LIMITED	11.22x	1.3x	4.02x	7.14%	22TCr
VERIZON COMMUNICATIONS, INC.	8.75x	2.32x	6.22x	6.7%	18TCr
DEUTSCHE TELEKOM AG	12.99x	2.1x	5.52x	4.32%	14TCr
AMÉRICA MÓVIL, S.A.B. DE C.V.	12.86x	2.02x	5.09x	2.42%	7.81TCr
NTT, INC.	11.75x	1.73x	7.42x	3.66%	7.44TCr
CHINA TELECOM CORPORATION LIMITED	11.88x	0.77x	2.87x	6.79%	7.26TCr
SAUDI TELECOM COMPANY	15.52x	2.7x	8.46x	5.07%	5.78TCr
SINGAPORE TELECOMMUNICATIONS LIMITED	23.68x	5.34x	19.51x	4.52%	5.57TCr
ORANGE	15.35x	1.8x	5.61x	4.96%	4.82TCr
Average	14.79x	2.16x	7.16x	4.56%	9.3TCr
Weighted average by Cap.	12.52x	2.03x	6.24x	5.5%