Valuation DG-Net S.A.

Stocks

End-of-day quote Warsaw S.E. Other stock markets 03/08/2026			5-day change	1st Jan Change
10.40 ^PLN	-4.59%		-5.45%	+15.04%

05-15	DG-Net S.A. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
05-15	DG-Net S.A. announces Annual dividend, payable on June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025
Market Cap ¹	7.977	10.11	40.45	38.99	50.78
Change	-	26.76%	300%	-3.61%	30.26%
Enterprise Value (EV) ¹	9.94	12.86	42.52	43.1	55.23
Change	-	29.37%	230.67%	1.36%	28.14%
P/E	56.6x	13.8x	-371x	46.5x	350x
PBR	7.86x	5.78x	24.7x	15.7x	19.4x
PEG	-	0x	3x	-0x	-4.2x
Capitalization / Revenue	0.7x	0.75x	2.59x	2.05x	2.25x
EV / Revenue	0.87x	0.96x	2.72x	2.27x	2.44x
EV / EBITDA	7.34x	5.65x	22.4x	12.1x	16.2x
EV / EBIT	29.1x	11.7x	310x	29.9x	60.3x
EV / FCF	12.5x	-22.2x	36.8x	-68.6x	-8.78x
FCF Yield	8%	-4.5%	2.72%	-1.46%	-11.4%
Dividend per Share ²	-	-	-	-	-
Rate of return	-	-	-	-	-
EPS ²	0.0251	0.1306	-0.0194	0.1492	0.0259
Distribution rate	-	-	-	-	-
Net sales ¹	11.37	13.45	15.62	18.98	22.61
EBITDA ¹	1.353	2.274	1.902	3.549	3.4
EBIT ¹	0.3418	1.094	0.1371	1.441	0.9159
Net income ¹	0.1409	0.7335	-0.1091	0.838	0.1452
Net Debt ¹	1.962	2.747	2.074	4.112	4.442
Reference price ²	1.42	1.80	7.20	6.94	9.04
Nbr of stocks (in thousands)	5,618	5,618	5,618	5,618	5,618
Announcement Date	24/05/23	24/05/23	29/04/24	30/04/25	07/05/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
DG-NET S.A.	-	-	-	-	15.59M
NETLINK NBN TRUST	44.05x	11.29x	16.35x	5.4%	3.07B
AUSSIE BROADBAND LIMITED	28.56x	1.23x	9.86x	1.29%	1.06B
SHENANDOAH TELECOMMUNICATIONS COMPANY	-14.13x	-	-	-	664M
IPS, INC.	10.66x	-	-	1.15%	289M
Average	17.28x	6.26x	13.11x	2.62%	1.02B
Weighted average by Cap.	31.31x	8.71x	14.69x	4.14%