|
Delayed
Warsaw S.E.
15:23:30 02/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 222.00 PLN | -0.45% |
|
-1.76% | -12.55% |
| 08-27 | Dom Development S.A. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026 | CI |
| 05-20 | Dom Development to establish new subsidiary in Poznan | RE |
Company Valuation: Dom Development S.A.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,048 | 2,427 | 3,839 | 4,700 | 6,579 | 5,753 | - | - |
| Change | - | -20.37% | 58.19% | 22.43% | 39.96% | -12.55% | - | - |
| Enterprise Value (EV) 1 | 2,771 | 2,401 | 3,956 | 4,720 | 6,748 | 5,895 | 5,873 | 5,905 |
| Change | - | -13.37% | 64.75% | 19.31% | 42.98% | -12.64% | -0.37% | 0.55% |
| P/E | 9.37x | 5.92x | 8.37x | 8.26x | 10.1x | 8.24x | 7.75x | 7.62x |
| PBR | 2.44x | 1.72x | 2.64x | 2.76x | 3.31x | 2.52x | 2.23x | 1.99x |
| PEG | - | 0.2x | 0.7x | 0.4x | 0.7x | 1.22x | 1.23x | 4.32x |
| Capitalization / Revenue | 1.61x | 1x | 1.51x | 1.48x | 2.02x | 1.54x | 1.48x | 1.38x |
| EV / Revenue | 1.46x | 0.99x | 1.55x | 1.49x | 2.07x | 1.58x | 1.51x | 1.42x |
| EV / EBITDA | 6.47x | 4.63x | 6.83x | 6.54x | 8.15x | 6.48x | 6.33x | 6.23x |
| EV / EBIT | 6.71x | 4.79x | 7.09x | 6.77x | 8.42x | 6.74x | 6.46x | 6.35x |
| EV / FCF | 7.3x | 13.8x | 15.8x | 13.2x | 35.8x | 8.34x | 10.6x | 9.71x |
| FCF Yield | 13.7% | 7.26% | 6.33% | 7.56% | 2.8% | 12% | 9.41% | 10.3% |
| Dividend per Share 2 | 10 | - | 11 | - | - | 16 | 17.79 | 17.82 |
| Rate of return | 8.33% | - | 7.36% | - | - | 7.17% | 7.98% | 7.99% |
| EPS 2 | 12.81 | 16.04 | 17.86 | 22.07 | 25.36 | 27.07 | 28.77 | 29.28 |
| Distribution rate | 78.1% | - | 61.6% | - | - | 59.1% | 61.8% | 60.9% |
| Net sales 1 | 1,897 | 2,419 | 2,550 | 3,168 | 3,256 | 3,729 | 3,887 | 4,165 |
| EBITDA 1 | 428.3 | 518 | 578.9 | 722 | 827.7 | 909.1 | 927.8 | 948.1 |
| EBIT 1 | 413.1 | 501.5 | 558.2 | 697.2 | 801 | 874.3 | 908.7 | 929.6 |
| Net income 1 | 327.1 | 410.3 | 460.2 | 569.1 | 654.2 | 715.2 | 741.1 | 757.7 |
| Net Debt 1 | -276.5 | -26.22 | 116.2 | 19.03 | 169.3 | 141.9 | 120.2 | 152.2 |
| Reference price 2 | 120.00 | 95.00 | 149.40 | 182.20 | 255.00 | 223.00 | 223.00 | 223.00 |
| Nbr of stocks (in thousands) | 25,398 | 25,548 | 25,698 | 25,798 | 25,798 | 25,798 | - | - |
| Announcement Date | 19/03/22 | 16/03/23 | 19/03/24 | 17/03/25 | 17/03/26 | - | - | - |
1PLN in Million2PLN
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.24x | 1.58x | 6.48x | 7.17% | 1.48B | |
| 59.48x | - | - | - | 63.49B | |
| 14.08x | 4.56x | 12.27x | 3.6% | 40.07B | |
| 5.57x | 0.72x | 1.48x | 8.83% | 27.24B | |
| 8.36x | 1.48x | 8.21x | 4.24% | 27.77B | |
| 17.75x | 3.94x | 15.83x | 1.38% | 27.44B | |
| 13.63x | 3.06x | 14.66x | 2.56% | 25.21B | |
| 9.18x | 3.48x | 7.7x | -.--% | 21.62B | |
| 8.03x | 0.89x | 3.24x | 2.78% | 20.54B | |
| 10.37x | 2.04x | 8.39x | 4.05% | 20.85B | |
| Average | 15.47x | 2.42x | 8.70x | 3.85% | 27.57B | |
| Weighted average by Cap. | 22.29x | 2.67x | 9.34x | 3.57% |
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
- DOM Stock
- Valuation Dom Development S.A.
Select your edition
All financial news and data tailored to specific country editions
