Subscribe

Marvipol Development S.A. (MVP.WA)

PLN8.62 -0.04 (-0.46%)
PL WSE Real Estate Real Estate - Development
Address Ul. Prosta 32 00-838
Warsaw, PL
CEO Mariusz Wojciech Ksiazek
IPO 2017-12-01
ISIN PLMRVDV00011

Explore sections of this company profile

Description

Established in 1996 with its main office in Warsaw, Poland, Marvipol Development S.A. is a Polish real estate firm. The company concentrates on property investment and development, specifically targeting multi-family residential buildings and warehouse complexes. It operates as a subsidiary under the ownership of Ksiazek Holding Sp. z.o.o.

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
PLN8.62 -0.04 (-0.46%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
20.3K
Beta
0.67
Float Shares
12.06M
Free Float %
29.0%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-3.30% -6.18% -16.19% +1.85% +6.02% +1.62% +21.21% +32.13% -23.14% +29.41% -45.00%
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
8.62
DCF (Unlevered) 16.64 +93.1%
DCF (Levered) 40.15 +365.8%

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) 0% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 0 0
Hold 1 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.15
Distress
Piotroski F-Score
5 / 9
Average
MOAT Score
1 / 10
No MOAT
Composite Rating
A+
Overall Score
4 / 5
High
DCF Score
4 / 5
High
ROE Score
4 / 5
High
ROA Score
5 / 5
High
D/E Score
3 / 5
Medium
P/E Score
4 / 5
High
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Real Estate - Development: +9.7%
    +20.9% Q1'26: -1.6% (vs Q1'25)
  • EPS growth Real Estate - Development: +20.5%
    +84.2% Q1'26: +62.1% (vs Q1'25)
  • FCF margin FCF growth · Real Estate - Development: +16.2%
    +2.8% Q1'26: +14.9% (vs Q1'25)
  • EBIT margin Real Estate - Development: +19.8%
    +18.0% Q1'26: +4.5% (vs Q1'25)
  • ROIC Real Estate - Development: +3.2%
    +7.7% Q1'26: +0.6% (vs Q1'25)
  • Share dilution Real Estate - Development: +0.0%
    +0.0% Q1'26: 0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Real Estate - Development: 1.93×
    4.96× Q1'26: 34.36× (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 (0.82) × ERP
WACC = 40% × Ke + 60% × Kd (4.7%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 16.95 Current price: 8.62
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 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Dec 2028
1 Rev. Ana.
Dec 2029
1 Rev. Ana.
Revenue
185.72M
est: 187.00M (-0.7%)
266.13M
est: 231.23M (+15.1%)
290.78M
est: 249.00M (+16.8%)
431.39M
est: 439.00M (-1.7%)
393.74M
est: 551.00M (-28.5%)
588.59M
est: 517.00M (+13.8%)
377.51M
est: 394.00M (-4.2%)
461.66M
est: 495.00M (-6.7%)
558.17M
est: 545.00M (+2.4%)
473.00M
473.00M – 473.00M
-13.2% YoY
498.00M
498.00M – 498.00M
+5.3% YoY
496.00M
496.00M – 496.00M
-0.4% YoY
511.00M
511.00M – 511.00M
+3.0% YoY
EBITDA
15.60M
est: 33.17M (-53.0%)
57.72M
est: 41.01M (+40.7%)
29.61M
est: 44.16M (-33.0%)
63.25M
est: 77.86M (-18.8%)
75.25M
est: 97.73M (-23.0%)
98.45M
est: 91.70M (+7.4%)
88.18M
est: 69.88M (+26.2%)
68.45M
est: 93.02M (-26.4%)
111.27M
est: 102.41M (+8.6%)
88.88M
88.88M – 88.88M
-13.2% YoY
93.58M
93.58M – 93.58M
+5.3% YoY
93.21M
93.21M – 93.21M
-0.4% YoY
96.03M
96.03M – 96.03M
+3.0% YoY
EBIT
14.26M
est: 30.32M (-53.0%)
28.21M
est: 37.49M (-24.8%)
26.47M
est: 40.37M (-34.4%)
60.02M
est: 71.17M (-15.7%)
72.24M
est: 89.33M (-19.1%)
90.78M
est: 83.81M (+8.3%)
78.61M
est: 63.87M (+23.1%)
57.84M
est: 84.26M (-31.4%)
100.30M
est: 92.77M (+8.1%)
80.52M
80.52M – 80.52M
-13.2% YoY
84.77M
84.77M – 84.77M
+5.3% YoY
84.43M
84.43M – 84.43M
-0.4% YoY
86.98M
86.98M – 86.98M
+3.0% YoY
Net Income
38.21M
est: 39.15M (-2.4%)
47.31M
est: 58.31M (-18.9%)
69.89M
est: 41.65M (+67.8%)
80.45M
est: 158.28M (-49.2%)
95.67M
89.90M
55.28M
est: 66.64M (-17.1%)
31.72M
est: 37.49M (-15.4%)
58.17M
est: 41.65M (+39.7%)
49.98M
49.98M – 49.98M
+20.0% YoY
49.98M
49.98M – 49.98M
+0.0% YoY
— – —
-100.0% YoY
— – —
SGA
23.09M
est: 8.96M (+157.6%)
17.17M
est: 11.08M (+54.9%)
19.96M
est: 11.93M (+67.3%)
19.50M
est: 21.04M (-7.3%)
19.39M
est: 26.40M (-26.6%)
19.55M
est: 24.77M (-21.1%)
19.46M
est: 18.88M (+3.0%)
27.90M
est: 24.82M (+12.4%)
31.44M
est: 27.33M (+15.0%)
23.72M
23.72M – 23.72M
-13.2% YoY
24.97M
24.97M – 24.97M
+5.3% YoY
24.87M
24.87M – 24.87M
-0.4% YoY
25.62M
25.62M – 25.62M
+3.0% YoY
EPS
0.92
est: 0.94 (-2.1%)
1.14
est: 1.40 (-18.6%)
1.68
est: 1.00 (+68.0%)
1.93
est: 3.80 (-49.2%)
2.30
2.16
1.33
est: 1.60 (-16.9%)
0.76
est: 0.90 (-15.6%)
1.40
est: 1.00 (+40.0%)
1.20
1.20 – 1.20
+20.0% YoY
1.20
1.20 – 1.20
+0.0% YoY
— – —
-100.0% YoY
— – —
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-26 A+ 4/5 4/5 4/5 5/5 3/5 4/5 4/5
2026-05-25 A+ 4/5 4/5 4/5 5/5 3/5 4/5 4/5
2026-05-22 A 4/5 4/5 4/5 4/5 3/5 3/5 4/5
2026-05-21 A 4/5 4/5 4/5 4/5 3/5 3/5 4/5
2026-05-20 A 4/5 4/5 4/5 4/5 3/5 3/5 4/5
2026-05-19 A 4/5 4/5 4/5 4/5 3/5 3/5 4/5
2026-05-18 A 4/5 4/5 4/5 4/5 3/5 3/5 4/5
2026-05-15 A+ 4/5 4/5 4/5 5/5 3/5 4/5 4/5
2026-05-14 A+ 4/5 4/5 4/5 5/5 3/5 4/5 4/5
2026-05-13 A+ 4/5 4/5 4/5 5/5 3/5 4/5 4/5
2026-05-12 A+ 4/5 4/5 4/5 5/5 3/5 4/5 4/5
2026-05-11 A+ 4/5 4/5 4/5 5/5 3/5 4/5 4/5
2026-05-08 A+ 4/5 4/5 4/5 5/5 3/5 4/5 4/5
2026-05-07 A+ 4/5 4/5 4/5 5/5 3/5 4/5 4/5
2026-05-06 A+ 4/5 4/5 4/5 5/5 3/5 4/5 4/5
2026-05-05 A+ 4/5 4/5 4/5 5/5 3/5 4/5 4/5
2026-05-04 A+ 4/5 4/5 4/5 5/5 3/5 4/5 4/5
2026-04-30 A 4/5 4/5 4/5 5/5 2/5 4/5 4/5
2026-04-29 A 4/5 4/5 3/5 5/5 2/5 4/5 4/5
2026-04-28 A 4/5 4/5 3/5 5/5 2/5 4/5 4/5
2026-04-27 A 4/5 4/5 4/5 5/5 2/5 4/5 4/5
2026-04-24 A 4/5 4/5 4/5 5/5 2/5 4/5 4/5
2026-04-23 A 4/5 4/5 3/5 5/5 2/5 4/5 5/5
2026-04-22 A 4/5 4/5 3/5 5/5 2/5 4/5 5/5
2026-04-21 A 4/5 4/5 3/5 5/5 2/5 4/5 4/5
2026-04-20 A 4/5 4/5 3/5 5/5 2/5 4/5 4/5
2026-04-17 A- 4/5 4/5 3/5 5/5 1/5 4/5 4/5
2026-04-16 A- 4/5 4/5 3/5 5/5 1/5 4/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
5.32M
OE per share TTM
0.12
Owner's Yield
1.45%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
21.6%

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

This company is not held by any ETF 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
1.18M
Shares Outstanding
41.65M

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
Anfrzej Nizio Vice President of the Management Board male
Mariusz Wojciech Ksiazek President of the Management Board 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