Pessimistic model for 2026
Rev 300mil.
Net margin: 7% - 21mil.
PE: 8
Share price: ~8,25 PLN
Realistic model
Rev 400 mil
Net margin 8% - 32 mil
PE: 12
Share price: ~18,8 PLN
Optimistic model
Rev 500mil
Net margin 10% - 50 mil
PE: 15
Share price: ~36,70 PLN