Vercom SA
WSE:VRC
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (22.1), the stock would be worth zł124.04 (9% downside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 24.3 | zł136.6 |
0%
|
| 3-Year Average | 22.1 | zł124.04 |
-9%
|
| 5-Year Average | 22.1 | zł123.9 |
-9%
|
| Industry Average | 13.2 | zł74.11 |
-46%
|
| Country Average | 8.6 | zł48.06 |
-65%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
zł2.6B
|
/ |
Oct 2025
zł123.8m
|
= |
|
|
zł2.6B
|
/ |
Dec 2025
zł131.8m
|
= |
|
|
zł2.6B
|
/ |
Dec 2026
zł155.4m
|
= |
|
|
zł2.6B
|
/ |
Dec 2027
zł181.9m
|
= |
|
|
zł2.6B
|
/ |
Dec 2028
zł194.8m
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| PL |
V
|
Vercom SA
WSE:VRC
|
3B PLN | 24.3 | 34.3 | |
| US |
|
Ezenia! Inc
OTC:EZEN
|
567B USD | -182 667.2 | -180 630.8 | |
| US |
|
Palantir Technologies Inc
NASDAQ:PLTR
|
347.7B USD | 236.1 | 213.5 | |
| DE |
|
SAP SE
XETRA:SAP
|
175.2B EUR | 14.9 | 24.3 | |
| US |
|
Salesforce Inc
NYSE:CRM
|
174.5B USD | 14 | 23.4 | |
| US |
|
Applovin Corp
NASDAQ:APP
|
166.1B USD | 38.4 | 49.8 | |
| US |
|
Intuit Inc
NASDAQ:INTU
|
112.3B USD | 18.1 | 25.8 | |
| US |
|
Adobe Inc
NASDAQ:ADBE
|
100.9B USD | 10.1 | 14 | |
| US |
N
|
NCR Corp
LSE:0K45
|
91.5B USD | 249.5 | 2 212.9 | |
| US |
|
Synopsys Inc
NASDAQ:SNPS
|
88.2B USD | 46.9 | 80.1 | |
| US |
|
Cadence Design Systems Inc
NASDAQ:CDNS
|
86.6B USD | 45.6 | 78.1 |
Market Distribution
| Min | 0.3 |
| 30th Percentile | 5.4 |
| Median | 8.6 |
| 70th Percentile | 14.8 |
| Max | 1 215.6 |
Other Multiples
Vercom SA
Glance View
Vercom SA engages in the development and distribution of software solutions. The company is headquartered in Poznan, Woj. Wielkopolskie and currently employs 161 full-time employees. The company went IPO on 2021-05-06. The company supplies a technology enabling the integration and automation of various electronic communication channels.
