|
Delayed
NYSE
16:00:02 2026-09-04 EDT
|
5-day change | 1st Jan Change | ||
| 7.180 USD | -0.97% |
|
-0.83% | -22.88% |
| 09-01 | Global markets live: Amazon, Tesla, Nvidia, Apple, Eli Lilly… |  |
| 09-01 | Western Union Faces Probe From Australian Financial Regulator | MT |
Company Valuation: The Western Union Company
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 7,172 | 5,318 | 4,343 | 3,581 | 2,959 | 2,239 | - | - |
| Change | - | -25.85% | -18.32% | -17.56% | -17.36% | -24.33% | - | - |
| Enterprise Value (EV) 1 | 8,972 | 6,648 | 5,579 | 5,047 | 4,603 | 3,865 | 3,889 | 3,820 |
| Change | - | -25.9% | -16.08% | -9.53% | -8.82% | -16.03% | 0.61% | -1.76% |
| P/E | 9.06x | 5.88x | 7.1x | 3.87x | 6.13x | 6.5x | 5.13x | 4.65x |
| PBR | 19.8x | 11.2x | 8.72x | 3.7x | 3.07x | 2.35x | 2.06x | 1.81x |
| PEG | - | 0.3x | -0.3x | 0.1x | -0.1x | -0.2x | 0.2x | 0.5x |
| Capitalization / Revenue | 1.41x | 1.19x | 1x | 0.85x | 0.73x | 0.54x | 0.51x | 0.5x |
| EV / Revenue | 1.77x | 1.49x | 1.28x | 1.2x | 1.14x | 0.94x | 0.89x | 0.85x |
| EV / EBITDA | 6.74x | 6.29x | 5.42x | 5.01x | 4.59x | 4.77x | 4.29x | 4.05x |
| EV / EBIT | 7.99x | 7.61x | 6.59x | 6.39x | 5.82x | 6.34x | 5.49x | 5.03x |
| EV / FCF | 10.8x | 17.8x | 8.78x | 18.3x | 11.7x | 12.5x | 8.42x | 7.56x |
| FCF Yield | 9.26% | 5.62% | 11.4% | 5.46% | 8.54% | 8.02% | 11.9% | 13.2% |
| Dividend per Share 2 | 0.94 | 0.94 | 0.94 | 0.94 | 0.94 | 0.95 | 0.9555 | 0.9707 |
| Rate of return | 5.27% | 6.83% | 7.89% | 8.87% | 10.1% | 13.2% | 13.3% | 13.5% |
| EPS 2 | 1.97 | 2.34 | 1.68 | 2.74 | 1.52 | 1.105 | 1.399 | 1.542 |
| Distribution rate | 47.7% | 40.2% | 56% | 34.3% | 61.8% | 86% | 68.3% | 62.9% |
| Net sales 1 | 5,071 | 4,476 | 4,357 | 4,210 | 4,051 | 4,128 | 4,358 | 4,479 |
| EBITDA 1 | 1,331 | 1,058 | 1,030 | 1,008 | 1,002 | 809.4 | 906.1 | 943.1 |
| EBIT 1 | 1,123 | 874 | 846.5 | 789.7 | 790.5 | 610 | 707.9 | 759.1 |
| Net income 1 | 805.8 | 910.6 | 626 | 934.2 | 499.6 | 344 | 431.1 | 464.5 |
| Net Debt 1 | 1,800 | 1,331 | 1,236 | 1,467 | 1,643 | 1,626 | 1,649 | 1,581 |
| Reference price 2 | 17.840 | 13.770 | 11.920 | 10.600 | 9.310 | 7.180 | 7.180 | 7.180 |
| Nbr of stocks (in thousands) | 402,007 | 386,171 | 364,359 | 337,801 | 317,845 | 311,879 | - | - |
| Announcement Date | 2/10/22 | 2/7/23 | 2/6/24 | 2/4/25 | 2/20/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 6.5x | 0.94x | 4.77x | 13.23% | 2.24B | |
| 29.94x | 15.25x | 21.68x | 0.72% | 688B | |
| 50.29x | 1.86x | 10.45x | -.--% | 50.03B | |
| 10.81x | 1.44x | 7.4x | 1.02% | 47.02B | |
| 11.22x | 2.75x | 6.62x | -.--% | 28.18B | |
| 20.88x | 6.33x | 12.07x | -.--% | 27.34B | |
| -22.12x | 3.42x | 7.29x | 1.1% | 24.49B | |
| 21.65x | 6.76x | 20.87x | -.--% | 11.54B | |
| 88.55x | 8.67x | 79.03x | -.--% | 11.25B | |
| 16.53x | 2.79x | 6.59x | 4.64% | 8.17B | |
| Average | 23.43x | 5.02x | 17.68x | 2.07% | 89.87B | |
| Weighted average by Cap. | 28.24x | 12.46x | 19.68x | 0.71% |
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
- Stock Market
- Stocks
- WU Stock
- Valuation The Western Union Company
Select your edition
All financial news and data tailored to specific country editions
