Company Valuation: Guidewire Software, Inc.

Data adjusted to current consolidation scope
Fiscal Period: July 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 9,579 6,514 6,908 12,405 19,047 10,204 - -
Change - -32% 6.05% 79.57% 53.54% -46.43% - -
Enterprise Value (EV) 1 8,692 6,514 6,507 11,675 18,238 9,793 9,491 9,104
Change - -25.06% -0.12% 79.43% 56.22% -46.31% -3.08% -4.07%
P/E Ratio -146x -36x -62.4x -2,144x 279x 69.4x 57.7x 40x
PBR 6.23x - 5.81x 9.28x 13.3x 8.88x 6.43x 4.73x
PEG - -0x 1.7x 22.6x -0x 1x 2.8x 0.9x
Capitalization / Revenue 12.9x 8.02x 7.63x 12.7x 15.8x 6.92x 5.98x 5.19x
EV / Revenue 11.7x 8.02x 7.19x 11.9x 15.2x 6.64x 5.56x 4.63x
EV / EBITDA 202x -252x 220x 100x 80.5x 28.5x 21.8x 15.8x
EV / EBIT 334x -144x 557x 117x 87.6x 30.5x 23.2x 17.2x
EV / FCF 105x -109x 310x 65.9x 65x 28.5x 22.5x 17.3x
FCF Yield 0.95% -0.92% 0.32% 1.52% 1.54% 3.5% 4.44% 5.79%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.79 -2.16 -1.36 -0.07 0.81 1.765 2.123 3.066
Distribution rate - - - - - - - -
Net sales 1 743.3 812.6 905.3 980.5 1,202 1,474 1,707 1,966
EBITDA 1 42.98 -25.83 29.63 116.3 226.6 344.1 434.9 575.3
EBIT 1 25.99 -45.29 11.68 99.5 208.2 320.7 408.2 530.4
Net income 1 -66.51 -180.4 -111.9 -6.103 69.8 153.9 182.2 255.8
Net Debt 1 -887.4 - -401.5 -730.6 -808.6 -411.3 -713 -1,100
Reference price 2 115.20 77.72 84.82 150.07 226.22 122.56 122.56 122.56
Nbr of stocks (in thousands) 83,155 83,816 81,445 82,663 84,195 83,256 - -
Announcement Date 9/2/21 9/6/22 9/7/23 9/5/24 9/4/25 - - -
1USD in Million2USD
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
69.44x6.64x28.45x-.--% 10.2B
31.68x9.42x17.46x1.06% 530B
19.87x3.86x11.79x1.92% 190B
51.35x6.07x16.71x-.--% 105B
35.29x3.34x12.03x0.19% 44.38B
5.55x100.89x1183.86x-.--% 43.59B
31.08x12.15x19.8x-.--% 27.35B
27.92x1.65x15.09x-.--% 14.39B
22.45x3.22x10.84x - 11.75B
18.38x3.17x11.64x2.85% 9.91B
Average 31.30x 15.04x 132.77x 0.67% 98.61B
Weighted average by Cap. 30.59x 11.56x 67.61x 0.99%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. GWRE Stock
  4. Valuation Guidewire Software, Inc.
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!