VRG SA
WSE:VRG
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 (4.1), the stock would be worth zł4.13 (15% downside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 4.8 | zł4.87 |
0%
|
| 3-Year Average | 4.1 | zł4.13 |
-15%
|
| 5-Year Average | 4.3 | zł4.33 |
-11%
|
| Industry Average | 8 | zł8.11 |
+66%
|
| Country Average | 8.6 | zł8.65 |
+78%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
zł1.3B
|
/ |
Oct 2025
zł279.2m
|
= |
|
|
zł1.3B
|
/ |
Dec 2025
zł286.5m
|
= |
|
|
zł1.3B
|
/ |
Dec 2026
zł315.8m
|
= |
|
|
zł1.3B
|
/ |
Dec 2027
zł333.3m
|
= |
|
|
zł1.3B
|
/ |
Dec 2028
zł335.7m
|
= |
|
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
|
VRG SA
WSE:VRG
|
1.1B PLN | 4.8 | 12.1 | |
| FR |
|
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
|
235.4B EUR | 9.9 | 21.6 | |
| FR |
|
Hermes International SCA
PAR:RMS
|
172.5B EUR | 21.3 | 38.1 | |
| KR |
|
SBW
KRX:102280
|
235.5T KRW | -79 390.5 | -117 637.1 | |
| CH |
|
Compagnie Financiere Richemont SA
SIX:CFR
|
91.6B CHF | 20.2 | 24 | |
| FR |
|
EssilorLuxottica SA
PAR:EL
|
93.3B EUR | 15.8 | 40.3 | |
| FR |
|
Christian Dior SE
PAR:CDI
|
81B EUR | 4.1 | 17.9 | |
| IN |
|
Titan Company Ltd
NSE:TITAN
|
4T INR | 51.9 | 82.9 | |
| FR |
|
Kering SA
PAR:KER
|
29.2B EUR | 10.9 | 409.6 | |
| CN |
|
ANTA Sports Products Ltd
HKEX:2020
|
237.2B HKD | 7.6 | 14.9 | |
| DE |
|
Adidas AG
XETRA:ADS
|
25.3B EUR | 8.6 | 18.9 |
Market Distribution
| Min | 0.3 |
| 30th Percentile | 5.4 |
| Median | 8.6 |
| 70th Percentile | 14.8 |
| Max | 1 215.6 |
Other Multiples
VRG SA
Glance View
VRG SA engages in the design, manufacture, and distribution of apparels. The company is headquartered in Krakow, Woj. Malopolskie and currently employs 2,312 full-time employees. The firm operates in two business segments: Apparel and Jewelry. The firm's brand portfolio consists of Vistula, a men's fashion brand, which also includes Lantier and Vistula Red tailoring collections, Bytom, a men's fashion and tailoring brand, Wolczanka, a fashion and tailoring brand specializing in dress shirts, which also includes the Lambert collection, Deni Cler Milano, a women's fashion brand, and W.Kruk, which specializes in jewelry, as well as retailing of watches from Swiss manufacturers, such as Rolex, Omega and Tag Heuer, among others. The firm's own retail chain comprises more than 400 stores across Poland, as well as online stores for each brand.
