MERLIN GROUP Spolka Akcyjna (WAR:MRG) Enterprise Value: zł78.90 Mil (As of Jul. 25, 2026) ***

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

WAR:MRG MERLIN GROUP Spolka Akcyjna WAR:MRG
38 GF Score
Price zł0.17
View Full Analysis

What is MERLIN GROUP Spolka Akcyjna Enterprise Value?

MERLIN GROUP Spolka Akcyjna WAR:MRG 38 Enterprise Value is zł78.90 Mil as of Jul. 25, 2026. GuruFocus rates WAR:MRG with a GF Score™ of 38/100.

Think of Enterprise Value as the theoretical takeover price. It is more comprehensive than market capitalization (Market Cap), which only includes common equity. Enterprise Value is calculated as the market cap plus debt and minority interest and preferred shares, minus total cash, cash equivalents, and marketable securities.

EV-to-EBIT is calculated as Enterprise Value divided by its EBIT. As of today, MERLIN GROUP Spolka Akcyjna's Enterprise Value is zł78.90 Mil. MERLIN GROUP Spolka Akcyjna's EBIT for the trailing twelve months (TTM) ended in Sep. 2022 was zł-3.26 Mil. Therefore, MERLIN GROUP Spolka Akcyjna's EV-to-EBIT ratio for today is -24.23.

EV-to-EBITDA is calculated as Enterprise Value divided by its EBITDA. As of today, MERLIN GROUP Spolka Akcyjna's Enterprise Value is zł78.90 Mil. MERLIN GROUP Spolka Akcyjna's EBITDA for the trailing twelve months (TTM) ended in Sep. 2022 was zł-2.94 Mil. Therefore, MERLIN GROUP Spolka Akcyjna's EV-to-EBITDA ratio for today is -26.85.

EV-to-Revenue is calculated as Enterprise Value divided by its Revenue. As of today, MERLIN GROUP Spolka Akcyjna's Enterprise Value is zł78.90 Mil. MERLIN GROUP Spolka Akcyjna's Revenue for the trailing twelve months (TTM) ended in Sep. 2022 was zł3.27 Mil. Therefore, MERLIN GROUP Spolka Akcyjna's EV-to-Revenue ratio for today is 24.12.

EV-to-OCF is calculated as Enterprise Value divided by its Cash Flow from Operations. As of today, MERLIN GROUP Spolka Akcyjna's Enterprise Value is zł78.90 Mil. MERLIN GROUP Spolka Akcyjna's Cash Flow from Operations for the trailing twelve months (TTM) ended in Sep. 2022 was zł0.37 Mil. Therefore, MERLIN GROUP Spolka Akcyjna's EV-to-OCF ratio for today is 213.25.

EV-to-FCF is calculated as Enterprise Value divided by its Free Cash Flow. As of today, MERLIN GROUP Spolka Akcyjna's Enterprise Value is zł78.90 Mil. MERLIN GROUP Spolka Akcyjna's Free Cash Flow for the trailing twelve months (TTM) ended in Sep. 2022 was zł0.37 Mil. Therefore, MERLIN GROUP Spolka Akcyjna's EV-to-FCF ratio for today is 213.25.

*** Please note that the current Enterprise Value is calculated using the current market capitalization and the most recently available financial data. If key financial fields—Long-Term Debt & Capital Lease Obligation and Short-Term Debt & Capital Lease Obligation—are recorded as null in the latest reporting period, our data vendor will default to using data from the prior period with valid entries.


MERLIN GROUP Spolka Akcyjna  (WAR:MRG) Enterprise Value Explanation

When an investor buy a company, the investor needs to pay not only the common shares, he/she also needs to pay the shareholders of Preferred Stocks. He also assumes the debt of the company, and receives the cash on the company's balance sheet.

If a company has more cash than debt, the investor actually pays less than the Market Cap because he immediately owns the cash once the transaction goes through.

The market value of Preferred Stock needs to be added to the market value of common stocks in the calculation of Enterprise Value.

For the companies with the same Market Cap, the smaller the Enterprise Value is, the cheaper the company is.

Enterprise Value can be negative when the company's net cash is more than its Market Cap. In this case the investor is basically getting the company for free and get paid for that.

1. EV-to-EBIT is calculated as Enterprise Value divided by its EBIT.

MERLIN GROUP Spolka Akcyjna's EV-to-EBIT for today is

EV-to-EBIT=Enterprise Value (Today)/EBIT (TTM)
=78.902/-3.257
=-24.23

MERLIN GROUP Spolka Akcyjna's current Enterprise Value is zł78.90 Mil.
MERLIN GROUP Spolka Akcyjna's EBIT for the trailing twelve months (TTM) ended in Sep. 2022 adds up the quarterly data reported by the company within the most recent 12 months, which was zł-3.26 Mil.

2. EV-to-EBITDA is calculated as Enterprise Value divided by its EBITDA.

MERLIN GROUP Spolka Akcyjna's EV-to-EBITDA for today is:

EV-to-EBITDA=Enterprise Value (Today)/EBITDA(TTM)
=78.902/-2.939
=-26.85

MERLIN GROUP Spolka Akcyjna's current Enterprise Value is zł78.90 Mil.
MERLIN GROUP Spolka Akcyjna's EBITDA for the trailing twelve months (TTM) ended in Sep. 2022 adds up the quarterly data reported by the company within the most recent 12 months, which was zł-2.94 Mil.

3. EV-to-Revenue is calculated as Enterprise Value divided by its Revenue.

MERLIN GROUP Spolka Akcyjna's EV-to-Revenue for today is:

EV-to-Revenue=Enterprise Value (Today)/Revenue (TTM)
=78.902/3.271
=24.12

MERLIN GROUP Spolka Akcyjna's current Enterprise Value is zł78.90 Mil.
MERLIN GROUP Spolka Akcyjna's Revenue for the trailing twelve months (TTM) ended in Sep. 2022 adds up the quarterly data reported by the company within the most recent 12 months, which was zł3.27 Mil.

4. EV-to-OCF is calculated as Enterprise Value divided by its Cash Flow from Operations.

MERLIN GROUP Spolka Akcyjna's EV-to-OCF for today is:

EV-to-OCF=Enterprise Value (Today)/Cash Flow from Operations (TTM)
=78.902/0.37
=213.25

MERLIN GROUP Spolka Akcyjna's current Enterprise Value is zł78.90 Mil.
MERLIN GROUP Spolka Akcyjna's Cash Flow from Operations for the trailing twelve months (TTM) ended in Sep. 2022 adds up the quarterly data reported by the company within the most recent 12 months, which was zł0.37 Mil.

5. EV-to-FCF is calculated as Enterprise Value divided by its Free Cash Flow.

MERLIN GROUP Spolka Akcyjna's EV-to-FCF for today is:

EV-to-FCF=Enterprise Value (Today)/Free Cash Flow (TTM)
=78.902/0.37
=213.25

MERLIN GROUP Spolka Akcyjna's current Enterprise Value is zł78.90 Mil.
MERLIN GROUP Spolka Akcyjna's Free Cash Flow for the trailing twelve months (TTM) ended in Sep. 2022 adds up the quarterly data reported by the company within the most recent 12 months, which was zł0.37 Mil.

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


MERLIN GROUP Spolka Akcyjna Enterprise Value Related Terms


MERLIN GROUP Spolka Akcyjna Enterprise Value Historical Data

* Premium members only.

The historical data trend for MERLIN GROUP Spolka Akcyjna's Enterprise Value can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

MERLIN GROUP Spolka Akcyjna Enterprise Value Chart

MERLIN GROUP Spolka Akcyjna Annual Data
Trend Dec11 Dec12 Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20
Enterprise Value
Get a 7-Day Free Trial Premium Member Only Premium Member Only 21.86 77.36 94.22 67.43 78.32

MERLIN GROUP Spolka Akcyjna Quarterly Data
Sep17 Dec17 Mar18 Jun18 Sep18 Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Mar22 Jun22 Sep22
Enterprise Value Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 79.61 73.67 147.90 78.90 80.95

WAR:MRG vs OMC, IPG, ZD: Enterprise Value Comparison

For the Advertising Agencies subindustry, MERLIN GROUP Spolka Akcyjna's Enterprise Value, along with its competitors' market caps and Enterprise Value data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


MERLIN GROUP Spolka Akcyjna Enterprise Value vs Media - Diversified Industry

For the Media - Diversified industry and Communication Services sector, MERLIN GROUP Spolka Akcyjna's Enterprise Value distribution charts can be found below:

* The bar in red indicates where MERLIN GROUP Spolka Akcyjna's Enterprise Value falls into.


WAR:MRG
38GF Score
MERLIN GROUP Spolka Akcyjna WAR:MRG
Enterprise Value is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

MERLIN GROUP Spolka Akcyjna Enterprise Value Calculation

Enterprise Value is calculated as the market cap plus debt and minority interest and preferred shares, minus total cash, cash equivalents, and marketable securities.

MERLIN GROUP Spolka Akcyjna's Enterprise Value for the fiscal year that ended in Dec. 2020 is calculated as

MERLIN GROUP Spolka Akcyjna's Enterprise Value for the quarter that ended in Sep. 2022 is calculated as

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Frequently Asked Questions Learn more about Enterprise Value →
What does a Enterprise Value of zł78.90 Mil mean?
MERLIN GROUP Spolka Akcyjna (WAR:MRG) has a Enterprise Value of zł78.90 Mil as of Jul. 25, 2026. Enterprise value equals the sum of market cap, debt and preferred shares less cash and equivalents. View historical data on MERLIN GROUP Spolka Akcyjna and its competitors.
Is MERLIN GROUP Spolka Akcyjna's Enterprise Value too high?
MERLIN GROUP Spolka Akcyjna's current Enterprise Value is zł78.90 Mil. Overall, MERLIN GROUP Spolka Akcyjna has a GF Score™ of 38/100, reflecting its overall financial health beyond just this single metric.
How does MERLIN GROUP Spolka Akcyjna's Enterprise Value compare to OMC and IPG?
MERLIN GROUP Spolka Akcyjna's Enterprise Value of zł78.90 Mil can be compared against companies in the Media - Diversified industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Enterprise Value for a Media - Diversified company?
A good Enterprise Value depends on the Media - Diversified industry context. However, Enterprise Value should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Enterprise Value mean?
A high Enterprise Value can signal that a stock is expensive relative to its fundamentals. Enterprise value equals the sum of market cap, debt and preferred shares less cash and equivalents. View historical data on MERLIN GROUP Spolka Akcyjna and its competitors. MERLIN GROUP Spolka Akcyjna's current Enterprise Value is zł78.90 Mil. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is MERLIN GROUP Spolka Akcyjna stock overvalued right now?
MERLIN GROUP Spolka Akcyjna (WAR:MRG) has a current Enterprise Value of zł78.90 Mil. The current Enterprise Value is zł78.90 Mil. MERLIN GROUP Spolka Akcyjna's overall GF Score™ is 38/100. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Enterprise Value calculated?
Enterprise Value is calculated from a company's financial statements. For MERLIN GROUP Spolka Akcyjna (WAR:MRG), the current Enterprise Value is zł78.90 Mil as of Jul. 25, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

MERLIN GROUP Spolka Akcyjna Business Description

Address Ulica Modlinska 310/312, Warsaw, POL, 03-152
MERLIN GROUP Spolka Akcyjna is an advertising and marketing company. The company provides professional marketing activities through promotional activities on the internet.
38GF Score

Get the complete analysis for WAR:MRG

Enterprise Value is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

zł0.17
Price