Valuation Digital Network SA

Stocks

Delayed Warsaw S.E. 03:07:53 24/09/2026 pm IST			5-day change	1st Jan Change
362.40 ^PLN	-7.08%		-8.48%	+121.25%

24/09	Digital Network SA, Q2 2026 Earnings Call, Sep 17, 2026
21/09	Digital Network SA(WSE:DIG) added to S&P Global BMI Index	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2025	2026	2027	2028
Market Cap ¹	682.3	1,781	-	-
Change	-	160.97%	-	-
Enterprise Value (EV) ¹	682.3	1,764	1,856	1,800
Change	-	158.58%	5.21%	-3.04%
P/E	18.2x	26.3x	19.4x	15.2x
PBR	-	10.8x	7.72x	5.86x
PEG	-	0.4x	0.5x	0.5x
Capitalization / Revenue	-	6.4x	5.36x	4.54x
EV / Revenue	-	6.35x	5.59x	4.59x
EV / EBITDA	-	12.4x	10.6x	8.52x
EV / EBIT	-	17.8x	14.5x	11.3x
EV / FCF	-	26.7x	27.8x	19.7x
FCF Yield	-	3.74%	3.59%	5.07%
Dividend per Share ²	-	5.9	8.25	10.8
Rate of return	-	1.51%	2.12%	2.77%
EPS ²	8.98	14.82	20.06	25.64
Distribution rate	-	39.8%	41.1%	42.1%
Net sales ¹	-	278	332	391.8
EBITDA ¹	-	141.9	174.9	211.3
EBIT ¹	-	99.36	127.9	159.3
Net income ¹	37.61	67.8	91.52	117.1
Net Debt ¹	-	-16.28	75.66	19.21
Reference price ²	163.80	390.00	390.00	390.00
Nbr of stocks (in thousands)	4,166	4,566	-	-
Announcement Date	28/04/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
DIGITAL NETWORK SA	26.31x	6.35x	12.43x	-	46Cr
PUBLICIS GROUPE S.A.	14.14x	1.53x	6.98x	4.02%	2.78TCr
OMNICOM GROUP., INC.	9.2x	1x	5.66x	4.38%	2.07TCr
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	11.96x	5.21x	9.06x	7.15%	1.02TCr
JCDECAUX SE	16.73x	1.37x	4.31x	2.78%	608.43Cr
WPP PLC	17.13x	0.73x	4.42x	3.88%	553.34Cr
NIQ GLOBAL INTELLIGENCE PLC	-55.06x	1.8x	7.58x	0%	522.37Cr
CYBERAGENT, INC.	14.76x	0.5x	4.99x	1.62%	403.52Cr
MAGNITE, INC.	35.47x	4.63x	12.5x	-.--%	345.08Cr
Average	10.07x	2.57x	7.55x	2.98%	927.5Cr
Weighted average by Cap.	9.68x	1.91x	6.74x	3.86%