Valuation Gielda Papierów Wartosciowych w Warszawie S.A. OTC Markets
Stocks
WSEWF
PLGPW0000017
Financial & Commodity Market Operators
|
Market Closed -
OTC Markets
10:02:21 11/08/2025 pm IST
|
5-day change | 1st Jan Change | ||
| 15.96 USD | +11.61% |
|
-20.20% | +1.27% |
| 03/08 | Poland's blue-chip index WIG20 hits record high | RE |
| 26/05 | Gielda Papierów Wartosciowych w Warszawie S.A., Q1 2026 Earnings Call, May 26, 2026 |
Company Valuation: Gielda Papierów Wartosciowych w Warszawie S.A.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,738 | 1,491 | 1,784 | 1,698 | 2,728 | 4,260 | - | - |
| Change | - | -14.24% | 19.65% | -4.82% | 60.69% | 56.15% | - | - |
| Enterprise Value (EV) 1 | 1,368 | 1,491 | 1,563 | 1,329 | 2,344 | 3,707 | 3,764 | 3,743 |
| Change | - | 9.01% | 4.82% | -14.93% | 76.31% | 58.16% | 1.54% | -0.57% |
| P/E | 10.8x | 10.3x | 11.4x | 11.4x | 14x | 17.8x | 17.4x | 17.3x |
| PBR | 1.8x | - | 1.72x | 1.59x | - | 3.56x | 3.36x | 3.18x |
| PEG | - | -1x | 1.46x | -2.36x | 0.4x | 0.8x | 8.08x | 19.39x |
| Capitalization / Revenue | 4.27x | 3.83x | 4.01x | 3.65x | 4.94x | 6.66x | 6.52x | 6.4x |
| EV / Revenue | 3.36x | 3.83x | 3.51x | 2.86x | 4.25x | 5.79x | 5.76x | 5.62x |
| EV / EBITDA | 6.41x | 8.9x | 9.75x | 10.6x | 10.8x | 12.9x | 12.7x | 12.6x |
| EV / EBIT | 7.68x | 11.5x | 12.2x | 14.2x | 13x | 16.2x | 16.2x | 16.2x |
| EV / FCF | 141x | - | 21.4x | 14.6x | 18.5x | 15.3x | 23x | 22.1x |
| FCF Yield | 0.71% | - | 4.67% | 6.87% | 5.42% | 6.53% | 4.34% | 4.52% |
| Dividend per Share 2 | 2.5 | - | - | 3 | - | 3.65 | 3.893 | 4.267 |
| Rate of return | 6.04% | - | - | 7.42% | - | 3.6% | 3.84% | 4.2% |
| EPS 2 | 3.84 | 3.45 | 3.72 | 3.54 | 4.65 | 5.701 | 5.824 | 5.876 |
| Distribution rate | 65.1% | - | - | 84.7% | - | 64% | 66.8% | 72.6% |
| Net sales 1 | 407.6 | 389.3 | 444.9 | 464.8 | 551.9 | 640.1 | 653.5 | 665.9 |
| EBITDA 1 | 213.4 | 167.4 | 160.2 | 125 | 216.5 | 287.7 | 296.1 | 296.8 |
| EBIT 1 | 178.2 | 130 | 128 | 93.5 | 179.8 | 228.3 | 232.6 | 230.5 |
| Net income 1 | 161.2 | 145 | 156 | 148.7 | 195 | 239.4 | 244.5 | 246.5 |
| Net Debt 1 | -370.8 | - | -221.1 | -368.3 | -384.3 | -553 | -496 | -517.6 |
| Reference price 2 | 41.42 | 35.52 | 42.50 | 40.45 | 65.00 | 101.50 | 101.50 | 101.50 |
| Nbr of stocks (in thousands) | 41,972 | 41,972 | 41,972 | 41,972 | 41,972 | 41,972 | - | - |
| Announcement Date | 18/03/22 | 12/04/23 | 10/04/24 | 25/03/25 | 23/03/26 | - | - | - |
1PLN in Million2PLN
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.66x | 13.56x | 19.07x | 4.27% | 9.61TCr | |
| 29.91x | 8.31x | 15.22x | 0.56% | 2.23TCr | |
| 42.89x | 21.14x | 30.92x | 0.82% | 1.5TCr | |
| 23.86x | 9.18x | 14.05x | 3.21% | 1.47TCr | |
| 23.36x | 8.58x | 14.19x | 3.37% | 829.29Cr | |
| 58.96x | 34.05x | 46.38x | 0.89% | 793.51Cr | |
| 16.6x | -1275.54x | -2567.67x | - | 435.62Cr | |
| 33.35x | 13.37x | 35.68x | 1.43% | 370.46Cr | |
| 15.56x | 12.29x | 16.12x | 4.37% | 304.77Cr | |
| Average | 29.68x | -128.34x | -264.00x | 2.36% | 1.95TCr | |
| Weighted average by Cap. | 27.04x | -18.19x | -43.80x | 3.13% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- GPW Stock
- WSEWF Stock
- Valuation Gielda Papierów Wartosciowych w Warszawie S.A.
Select your edition
All financial news and data tailored to specific country editions
