Valuation Gielda Papierów Wartosciowych w Warszawie S.A. OTC Markets
Stocks
WSEWF
PLGPW0000017
Financial & Commodity Market Operators
|
Market Closed -
OTC Markets
01:27:08 13/01/2026 am IST
|
5-day change | 1st Jan Change | ||
| 20.00 USD | +26.90% |
|
-.--% | +26.90% |
| 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 | 3,958 | - | - |
| Change | - | -14.24% | 19.65% | -4.82% | 60.69% | 45.08% | - | - |
| Enterprise Value (EV) 1 | 1,368 | 1,491 | 1,563 | 1,329 | 2,344 | 3,405 | 3,462 | 3,440 |
| Change | - | 9.01% | 4.82% | -14.93% | 76.31% | 45.27% | 1.67% | -0.62% |
| P/E | 10.8x | 10.3x | 11.4x | 11.4x | 14x | 17x | 16.6x | 16.4x |
| PBR | 1.8x | - | 1.72x | 1.59x | - | 3.39x | 3.2x | 3.03x |
| PEG | - | -1x | 1.46x | -2.36x | 0.4x | 0.8x | 7.71x | 18.38x |
| Capitalization / Revenue | 4.27x | 3.83x | 4.01x | 3.65x | 4.94x | 6.18x | 6.06x | 5.94x |
| EV / Revenue | 3.36x | 3.83x | 3.51x | 2.86x | 4.25x | 5.32x | 5.3x | 5.17x |
| EV / EBITDA | 6.41x | 8.9x | 9.75x | 10.6x | 10.8x | 11.8x | 11.7x | 11.6x |
| EV / EBIT | 7.68x | 11.5x | 12.2x | 14.2x | 13x | 14.9x | 14.9x | 14.9x |
| EV / FCF | 141x | - | 21.4x | 14.6x | 18.5x | 14.1x | 21.2x | 20.4x |
| FCF Yield | 0.71% | - | 4.67% | 6.87% | 5.42% | 7.11% | 4.72% | 4.91% |
| Dividend per Share 2 | 2.5 | - | - | 3 | - | 3.65 | 3.893 | 4.267 |
| Rate of return | 6.04% | - | - | 7.42% | - | 3.78% | 4.03% | 4.41% |
| 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 | 96.65 | 96.65 | 96.65 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 23.54x | 14.2x | 19.93x | 4.34% | 9.99TCr | |
| 29.3x | 8.12x | 14.89x | 0.57% | 2.18TCr | |
| 22.37x | 8.58x | 13.12x | 3.42% | 1.38TCr | |
| 39.55x | 18.74x | 27.47x | 0.9% | 1.37TCr | |
| 49.24x | 27.37x | 38.87x | 1.09% | 887Cr | |
| 21.12x | 7.35x | 12.97x | 3.56% | 776.65Cr | |
| 37.12x | 13.69x | 38.79x | 1.34% | 412.24Cr | |
| 15.36x | -1275.14x | -2539.09x | - | 403.08Cr | |
| 15.33x | 12.07x | 15.83x | 4.43% | 300.41Cr | |
| Average | 28.10x | -129.45x | -261.92x | 2.46% | 1.97TCr | |
| Weighted average by Cap. | 26.57x | -15.69x | -37.91x | 3.25% |
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
