Valuation Digital Network SA

Stocks

Market Closed - Warsaw S.E. 18:55:50 16/09/2026 +03			5-day change	1st Jan Change
393.00 ^PLN	+5.08%		+9.17%	+139.93%

09-15	Digital Network SA Reports Earnings Results for the Half Year Ended June 30, 2026	CI
05-27	Digital Network SA Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2025	2026	2027	2028
Market Cap ¹	682.3	1,637	-	-
Change	-	139.93%	-	-
Enterprise Value (EV) ¹	682.3	1,621	1,713	1,656
Change	-	137.54%	5.67%	-3.3%
P/E	18.2x	26.5x	19.6x	15.3x
PBR	-	10.9x	7.78x	5.9x
PEG	-	0.4x	0.6x	0.5x
Capitalization / Revenue	-	5.89x	4.93x	4.18x
EV / Revenue	-	5.83x	5.16x	4.23x
EV / EBITDA	-	11.4x	9.79x	7.84x
EV / EBIT	-	16.3x	13.4x	10.4x
EV / FCF	-	24.5x	25.7x	18.1x
FCF Yield	-	4.08%	3.89%	5.51%
Dividend per Share ²	-	5.9	8.25	10.8
Rate of return	-	1.5%	2.1%	2.75%
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	393.00	393.00	393.00
Nbr of stocks (in thousands)	4,166	4,166	-	-
Announcement Date	4/28/26 A	-	-	-

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	25.23x	5.55x	10.86x	-	414M
PUBLICIS GROUPE S.A.	14.09x	1.55x	7.03x	3.97%	28.48B
OMNICOM GROUP., INC.	9.68x	1.05x	5.92x	4.27%	21.91B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	11.8x	5.14x	8.94x	7.24%	10.09B
JCDECAUX SE	16.34x	1.34x	4.21x	2.84%	6.02B
WPP PLC	42.95x	0.73x	4.34x	3.91%	5.59B
NIQ GLOBAL INTELLIGENCE PLC	-57.64x	1.86x	7.81x	0%	5.47B
CYBERAGENT, INC.	14.8x	0.5x	5x	1.6%	4.13B
MAGNITE, INC.	34.95x	4.55x	12.32x	-.--%	3.4B
Average	12.47x	2.47x	7.38x	2.98%	9.5B
Weighted average by Cap.	11.07x	1.88x	6.78x	3.82%