EN DE

Gielda Papierów Wartosciowych w Warszawie S.A (GPW) Fair Value & Analysis

Financial Services · PL · Market cap 4.5B PLN

GP Gielda Papierów Wartosciowych w Warszawie S.A GPW · WAR
Price106.50 PLN
Fair Value60.41 PLN
Upside-43.3%
Quality80/100
Watch Gielda Papierów Wartosciowych w Warszawie S.A for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Highly profitable · 36.4% net margin
Low debt · generates free cash flow
3.24% dividend yield
Ranks above peers (13/15)
Wide moat 80/100
Evidence: High Range 44.04 PLN – 92.51 PLN Share as image

Fair value as of: Jul 16, 2026

From 11 valuation models · updated 24 days ago

Share price +8.1% over the past month.

A strong business, but screening 43% overvalued on our models.

What matters now

  • A high-quality business (quality 80/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The price sits above even our optimistic bull case (92.51 PLN). The favourable scenario is already priced in.
  • A fairly wide model range (44.04 PLN to 92.51 PLN) leaves room in how you read the outcome.
  • For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

106.70 PLN 25.93 PLN Fair Value 60.41 PLN Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 16, 2026.

How to read this chart

60‑month range 25.93 PLN – 106.70 PLN · fair‑value band 44.04 PLN – 92.51 PLN · the 106.50 PLN price screens above the 60.41 PLN fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Gielda Papierów Wartosciowych w Warszawie S.A (GPW) currently trades at 106.50 PLN, while our model-based Fair Value estimate is 60.41 PLN, implying the stock looks roughly 43.3% overvalued today. The Quality Score stands at 80/100 (high quality), in the Financial Services sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Gielda Papierów Wartosciowych w Warszawie S.A generated revenue of 588M PLN at a net margin of 36.4%. Revenue grew 27.5% year over year. It earns a return on equity of 18.6%. The balance sheet holds a net cash position of 200M PLN. Fundamentals as of Jul 16, 2026

Our scenario range runs from 44.04 PLN (bear case) to 92.51 PLN (bull case); at 106.50 PLN, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades near its 52-week high and 129% above its 52-week low, currently above its 200-day average. For context, the median of 10 Financial Services peers we cover trades at -53% fair-value upside, at -43%, GPW screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF 37.91 PLN 51.95 PLN 70.95 PLN 80
Residual Income 29.40 PLN 38.61 PLN 115.75 PLN 76
Rev-Margin DCF 28.09 PLN 39.05 PLN 51.53 PLN 74
All 11 models by family
DCF Models
Owner Earnings 44.95 PLN 64.42 PLN 92.36 PLN 31
5Y P/E Exit 42.43 PLN 65.12 PLN 88.53 PLN 38
10Y P/E Exit 40.19 PLN 58.81 PLN 81.03 PLN 35
Earnings-Based
Graham-Dodd 31.60 PLN 91.23 PLN 120.39 PLN 54
Lynch FV 18.83 PLN 26.90 PLN 34.98 PLN 50
Multiples
P/E Multiple 45.30 PLN 60.41 PLN 75.51 PLN 63
P/B Multiple 28.30 PLN 37.74 PLN 47.17 PLN 55
Asset-Based
NCAV (Graham) 13.48 PLN 18.06 PLN 26.95 PLN 50
Growth DCF
Growth DCF 37.91 PLN 51.95 PLN 70.95 PLN 80
Rev-Margin DCF 28.09 PLN 39.05 PLN 51.53 PLN 74
Economic Profit
Residual Income 29.40 PLN 38.61 PLN 115.75 PLN 76

Widest divergence: DCF Models (64.42 PLN) versus Asset-Based (18.06 PLN). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 588M PLN
Revenue growth (YoY) +27.5%
Net margin 36.4%
Return on equity 18.6%
Free cash flow 127M PLN FY2025
P/E ratio 16.1
More key figures
Operating margin 41.7%
EPS (TTM) 5.11 PLN
Dividend yield 4.1%
EPS growth (YoY) +38.3%
Net cash 200M PLN FY2025

Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 80/100

Of which business quality 76 · Market factors (momentum, volatility) 93

Profitability 65
Margins and returns on capital today
Quality Growth 86
Are margins and returns improving?
Cashflow 69
Earnings quality: real cash, not paper profit
Fin. Strength 89
Balance sheet, leverage, solvency risk
Investment 63
Disciplined investing over empire-building
Low Volatility 86
Calm price path (market factor)
Momentum 94
Price trend over the last 3–12 months (market factor)
52W Momentum 100
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Gielda Papierów Wartosciowych w Warszawie S.A., together with its subsidiaries, operates a stock exchange in Poland. It operates through Financial, Commodity, and Other segments.

Full company description

Gielda Papierów Wartosciowych w Warszawie S.A., together with its subsidiaries, operates a stock exchange in Poland. It operates through Financial, Commodity, and Other segments. The company trades in equities; equity-related financial instruments; other cash markets instruments, such as structured products, investment certificates, and exchange traded fund units; derivatives; corporate, municipal, co-operative, treasury, and mortgage bonds; debt instruments; and agricultural commodities, as well as provides listing, trading, clearing services for shares and bonds, and information services. It offers market operator and balancing services to electricity traders, producers, and industrial customers; trade operator and balancing entity services; WIBID and WIBOR benchmark calculation and distribution services; capital market education, promotion, and information activities; and training services, as well as leases and maintains office space. In addition, the company trades in electricity, natural gas, property rights in certificates of origin of electricity, and CO2 emission allowances, as well as engages in the operation of the register of certificates of origin of electricity and the register of guarantees of origin. Further, it operates as an exchange settlement system for transactions in exchange-traded commodities. The company operates in various markets, such as GPW Main Market, NewConnect, Catalyst, and Treasury BondSpot Poland, as well as the markets operated by Towarowa Gielda Energii S.A. and InfoEngine S.A. Gielda Papierów Wartosciowych w Warszawie S.A. was incorporated in 1991 and is based in Warsaw, Poland.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Gielda Papierów Wartosciowych w Warszawie S.A reported revenue of 552M PLN in FY2025 versus 408M PLN in FY2021, a compound +7.9%/yr. Reported net income was 195M PLN in FY2025, compounding +4.9%/yr from FY2021.

Growth Quality 82/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
552M PLN
Latest YoY
+18.7%
Avg. growth/yr (3Y)
+12.3%
Avg. growth/yr (5Y)
+6.4%
Avg. growth/yr (18Y)
+5.0%
Revenue +7.9%/yr
FY21 408M PLN
FY22 389M PLN
FY23 445M PLN
FY24 465M PLN
FY25 552M PLN
Net income +4.9%/yr
FY21 161M PLN
FY22 145M PLN
FY23 156M PLN
FY24 149M PLN
FY25 195M PLN

GPW screens 43% overvalued. Compare with S&P Global Inc →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Gielda Papierów Wartosciowych w Warszawie S.A Fair Value". https://www.fairvalue-calculator.com/stock/GPW

Peer Group

Financial Data & Stock Exchanges · 54 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 79 · Top 25%
Fair Value upside −43% · Above median
Return on equity (TTM) 19% · Below median
Return on assets 9% · Above median
Net margin (TTM) 36% · Above median
Operating margin (TTM) 42% · Above median
Revenue growth 28% · Top 25%
Dividend yield (TTM) 3.2% · Top 25%

Valuation Multiples vs Financial Data & Stock Exchanges median · lower = cheaper

P/E (TTM) 20.9× · Cheaper than median
P/B 1.06× · Cheaper than 75% of peers
P/S (TTM) 2.05× · Cheaper than 75% of peers
P/FCF 9.5× · Cheaper than median
EV/EBITDA 3.9× · Cheaper than 75% of peers
PEG 3.94× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 100 · sector 69
PAST 74 · sector 77
HEALTH 100 · sector 94
DIVIDEND 65 · sector 32

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Financial Data & Stock Exchanges stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
S&P Global Inc SPGI $450.84 $196.36 -56%
CME Group CME $245.05 $145.51 -41%
Moody's Corporation MCO $504.46 $194.82 -61%
Intercontinental Exchange, Inc ICE $139.65 $75.95 -46%
Deutsche Börse AG DB1 €260.90 €142.42 -45%
Nasdaq, Inc NDAQ $88.08 $41.12 -53%
MSCI Inc MSCI $604.71 $214.91 -64%
Coinbase Global, Inc COIN $160.49 $57.05 -64%
Cboe Global Markets, Inc CBOE $273.41 $136.64 -50%
Hithink RoyalFlush Information Network Co 300033 ¥215.56 ¥55.36 -74%

Compare Gielda Papierów Wartosciowych w Warszawie S.A with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Financial Services stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Gielda Papierów Wartosciowych w Warszawie S.A (GPW) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of 60.41 PLN versus a price of 106.50 PLN, about −43% (overvalued).
What is the fair value of GPW?
Our model-based fair value for Gielda Papierów Wartosciowych w Warszawie S.A is 60.41 PLN (as of Jul 16, 2026), built from audited fundamentals. The current price is 106.50 PLN.
What is the quality score of GPW?
Gielda Papierów Wartosciowych w Warszawie S.A has a Quality Score of 80/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Gielda Papierów Wartosciowych w Warszawie S.A (GPW)?
Gielda Papierów Wartosciowych w Warszawie S.A reported trailing-twelve-month revenue of about 588M PLN (latest available figure, as of Jul 16, 2026).
What is the net profit margin of GPW?
The net profit margin of Gielda Papierów Wartosciowych w Warszawie S.A is about 36.4%, meaning it keeps roughly 36.4% of revenue as net income. Based on the latest reported figures.
Does Gielda Papierów Wartosciowych w Warszawie S.A pay a dividend?
Gielda Papierów Wartosciowych w Warszawie S.A currently shows a dividend yield of about 4.13% relative to its recent price (as of Jul 16, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Gielda Papierów Wartosciowych w Warszawie S.A and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.