Subscribe

Cyber_Folks S.A. (CBF.WA)

PLN191.00 -1.00 (-0.52%)
PL WSE Technology Information Technology Services
Address Ul. Franklina Roosevelta 22 60-829
Poznan, PL
CEO Jakub Dwernicki
IPO 2023-07-26
ISIN PLR220000018

Explore sections of this company profile

Also trades on Warsaw Stock Exchange · CBF.WA (PLN) Warsaw Stock Exchange · R22.WA (PLN)
Description

Cyber_Folks S.A. operates in Poland, offering services across three primary domains: hosting, omnichannel communication, and telecommunications. Its Hosting division provides a spectrum of solutions, including co-shared hosting, Virtual Private Servers (VPS), dedicated servers, the sale and maintenance of internet domains, and additional offerings like SSL certificates. The Omnichannel Communication segment delivers a Software-as-a-Service (SaaS) platform engineered for managing the preparation, processing, and automated distribution of mobile and email messages. Within its Telecommunication segment, the company supplies internet access to households, telephone and television services under its Oxylion brand, and Voice over Internet Protocol (VoIP) functionalities such as call queuing and virtual conference rooms. Cyber_Folks caters to a broad customer base, encompassing individual consumers, small and medium enterprises, various organizations, and large corporations. Founded in 1999 and headquartered in Poznan, Poland, the company was previously known as R22 S.A. before rebranding to Cyber_Folks S.A. in August 2023.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
PLN191.00 -1.00 (-0.52%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
25.3K
Beta
0.57
Float Shares
8.90M
Free Float %
58.4%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.61% -2.64% +10.06% +10.79% +8.03% -6.04% +15.81% +191.23% +270.26% +972.70% +972.70%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
191.00
DCF (Unlevered) 734.61 +284.6%
DCF (Levered) 1,060.82 +455.4%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 67% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 4 0
Hold 2 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.06
Safe zone
Piotroski F-Score
5 / 9
Average
MOAT Score
7 / 10
Strong MOAT
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
5 / 5
High
ROE Score
4 / 5
High
ROA Score
4 / 5
High
D/E Score
1 / 5
Low
P/E Score
2 / 5
Medium
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Information Technology Services: +10.1%
    +30.2% Q1'26: +28.7% (vs Q1'25)
  • EPS growth Information Technology Services: +16.7%
    -47.0% Q1'26: +59.6% (vs Q1'25)
  • FCF margin FCF growth · Information Technology Services: +32.8%
    +19.0% Q1'26: +16.8% (vs Q1'25)
  • EBIT margin Information Technology Services: +9.0%
    +24.7% Q1'26: +25.3% (vs Q1'25)
  • ROIC Information Technology Services: +9.5%
    +14.3% Q1'26: +13.4% (vs Q1'25)
  • Share dilution Information Technology Services: +0.0%
    +2.0% Q1'26: +7.8% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Information Technology Services: -0.83×
    2.58× Q1'26: 2.24× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.48) × ERP
WACC = 80% × Ke + 20% × Kd (7.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 734.61 Current price: 191.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
5 Rev. Ana.
1 EPS Ana.
Dec 2027
5 Rev. Ana.
2 EPS Ana.
Dec 2028
3 Rev. Ana.
1 EPS Ana.
Revenue
145.62M
est: 144.10M (+1.1%)
209.94M
est: 183.30M (+14.5%)
296.60M
est: 210.60M (+40.8%)
392.18M
est: 403.13M (-2.7%)
479.95M
est: 551.13M (-12.9%)
657.04M
est: 660.60M (-0.5%)
855.15M
est: 859.88M (-0.6%)
1.04B
754.68M – 1.16B
+20.9% YoY
1.22B
868.20M – 1.35B
+16.9% YoY
1.46B
1.46B – 1.47B
+20.5% YoY
EBITDA
39.46M
est: 41.44M (-4.8%)
55.11M
est: 52.72M (+4.5%)
69.80M
est: 60.57M (+15.2%)
97.85M
est: 115.94M (-15.6%)
161.84M
est: 165.27M (-2.1%)
232.25M
est: 198.10M (+17.2%)
276.95M
est: 257.86M (+7.4%)
311.77M
226.31M – 347.33M
+20.9% YoY
364.37M
260.35M – 406.16M
+16.9% YoY
439.19M
437.36M – 441.01M
+20.5% YoY
EBIT
25.25M
est: 31.66M (-20.2%)
38.19M
est: 40.27M (-5.2%)
48.57M
est: 46.27M (+5.0%)
71.99M
est: 88.57M (-18.7%)
129.08M
est: 128.21M (+0.7%)
197.80M
est: 153.68M (+28.7%)
210.86M
est: 200.04M (+5.4%)
241.87M
175.57M – 269.45M
+20.9% YoY
282.67M
201.98M – 315.09M
+16.9% YoY
340.71M
339.30M – 342.12M
+20.5% YoY
Net Income
11.44M
est: 11.32M (+1.0%)
18.41M
est: 19.81M (-7.1%)
25.44M
est: 28.30M (-10.1%)
24.01M
est: 26.17M (-8.2%)
50.83M
est: 64.95M (-21.7%)
116.78M
est: 108.74M (+7.4%)
63.14M
est: 46.61M (+35.4%)
104.95M
68.06M – 122.98M
+125.1% YoY
152.51M
146.31M – 158.70M
+45.3% YoY
184.62M
128.34M – 231.87M
+21.1% YoY
SGA
507.0K
est: 457.2K (+10.9%)
1.41M
est: 581.6K (+143.1%)
1.32M
est: 668.2K (+97.0%)
1.25M
est: 1.28M (-2.3%)
est: 1.01M (-100.0%)
990.0K
est: 1.21M (-17.9%)
est: 1.57M (-100.0%)
1.90M
1.38M – 2.11M
+20.9% YoY
2.22M
1.59M – 2.47M
+16.9% YoY
2.67M
2.66M – 2.68M
+20.5% YoY
EPS
0.81
est: 0.80 (+1.3%)
1.96
est: 1.40 (+40.0%)
1.80
est: 2.00 (-10.0%)
1.70
est: 1.85 (-8.1%)
3.60
est: 4.59 (-21.6%)
8.26
est: 7.90 (+4.5%)
4.38
est: 3.62 (+21.0%)
7.42
4.71 – 8.52
+104.9% YoY
10.56
10.14 – 10.99
+42.5% YoY
13.98
8.89 – 16.06
+32.4% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B+ 3/5 5/5 4/5 4/5 1/5 2/5 2/5
2026-05-28 B+ 3/5 5/5 4/5 4/5 1/5 2/5 2/5
2026-05-27 B+ 3/5 5/5 4/5 4/5 1/5 2/5 2/5
2026-05-26 B+ 3/5 5/5 4/5 4/5 1/5 2/5 2/5
2026-05-25 B+ 3/5 5/5 4/5 4/5 1/5 2/5 2/5
2026-05-22 B+ 3/5 5/5 4/5 4/5 1/5 2/5 2/5
2026-05-21 B+ 3/5 5/5 4/5 4/5 1/5 2/5 2/5
2026-05-20 B 3/5 5/5 4/5 4/5 1/5 2/5 1/5
2026-05-19 B 3/5 5/5 4/5 4/5 1/5 2/5 1/5
2026-05-18 B 3/5 5/5 4/5 4/5 1/5 2/5 1/5
2026-05-15 B+ 3/5 5/5 4/5 4/5 1/5 2/5 2/5
2026-05-14 B+ 3/5 5/5 4/5 4/5 1/5 2/5 2/5
2026-05-13 B+ 3/5 5/5 4/5 4/5 1/5 2/5 2/5
2026-05-12 B+ 3/5 5/5 4/5 4/5 1/5 2/5 2/5
2026-05-11 B+ 3/5 5/5 4/5 4/5 1/5 2/5 2/5
2026-05-08 B+ 3/5 5/5 4/5 4/5 1/5 2/5 2/5
2026-05-07 B+ 3/5 5/5 4/5 4/5 1/5 2/5 2/5
2026-05-06 B+ 3/5 5/5 4/5 4/5 1/5 2/5 2/5
2026-05-05 B+ 3/5 5/5 4/5 4/5 1/5 2/5 2/5
2026-05-04 B+ 3/5 5/5 4/5 4/5 1/5 2/5 2/5
2026-04-30 B+ 3/5 5/5 4/5 4/5 1/5 2/5 2/5
2026-04-29 B 3/5 5/5 4/5 3/5 1/5 2/5 2/5
2026-04-28 B 3/5 4/5 4/5 3/5 1/5 2/5 2/5
2026-04-27 B 3/5 4/5 4/5 3/5 1/5 2/5 2/5
2026-04-24 B- 3/5 4/5 3/5 3/5 1/5 2/5 2/5
2026-04-23 B- 3/5 4/5 3/5 4/5 1/5 1/5 2/5
2026-04-22 B- 3/5 4/5 3/5 4/5 1/5 1/5 2/5
2026-04-21 B- 3/5 4/5 3/5 4/5 1/5 1/5 2/5
2026-04-20 B- 3/5 4/5 3/5 4/5 1/5 1/5 2/5
2026-04-17 B- 3/5 4/5 3/5 4/5 1/5 1/5 2/5
2026-04-16 B- 3/5 4/5 3/5 4/5 1/5 1/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
246.59M
OE per share TTM
17.08
Owner's Yield
8.12%
Maintenance CapEx ratio
27.85%
Maint CapEx / Avg PPE
11.9%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 8 ETFs in our universe

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
455.4K
Shares Outstanding
15.24M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Jakub Dwernicki President of the Management Board & Chief Executive Officer 2M male
Robert Stasik Vice President of the Management board 1M male
Artur Pajkert Member of the Management Board 460.0K male
Katarzyna Juszkiewicz Member of the Management Board 460.0K female
Konrad Kowalski Member of the Management Board 460.0K male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits