|
Market Closed -
NYSE
16:00:02 2026-10-02 EDT
|
5-day change | 1st Jan Change | ||
| 6.000 USD | -0.33% |
|
-2.91% | -35.55% |
| 09-16 | Total Wireless and Western Union Enter Strategic Alliance to Bring Mexico Transferred Experience to Los Angeles | CI |
| 09-01 | Global markets live: Amazon, Tesla, Nvidia, Apple, Eli Lilly… |  |
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 | 1,871 | - | - |
| Change | - | -25.85% | -18.32% | -17.56% | -17.36% | -36.76% | - | - |
| Enterprise Value (EV) 1 | 8,972 | 6,648 | 5,579 | 5,047 | 4,603 | 3,521 | 3,524 | 3,452 |
| Change | - | -25.9% | -16.08% | -9.53% | -8.82% | -23.5% | 0.09% | -2.04% |
| P/E | 9.06x | 5.88x | 7.1x | 3.87x | 6.13x | 5.48x | 4.29x | 3.91x |
| PBR | 19.8x | 11.2x | 8.72x | 3.7x | 3.07x | 1.98x | 1.73x | 1.53x |
| PEG | - | 0.3x | -0.3x | 0.1x | -0.1x | -0.2x | 0.2x | 0.4x |
| Capitalization / Revenue | 1.41x | 1.19x | 1x | 0.85x | 0.73x | 0.46x | 0.43x | 0.42x |
| EV / Revenue | 1.77x | 1.49x | 1.28x | 1.2x | 1.14x | 0.86x | 0.81x | 0.77x |
| EV / EBITDA | 6.74x | 6.29x | 5.42x | 5.01x | 4.59x | 4.39x | 3.9x | 3.69x |
| EV / EBIT | 7.99x | 7.61x | 6.59x | 6.39x | 5.82x | 5.83x | 4.99x | 4.6x |
| EV / FCF | 10.8x | 17.8x | 8.78x | 18.3x | 11.7x | 11.4x | 7.63x | 6.84x |
| FCF Yield | 9.26% | 5.62% | 11.4% | 5.46% | 8.54% | 8.8% | 13.1% | 14.6% |
| Dividend per Share 2 | 0.94 | 0.94 | 0.94 | 0.94 | 0.94 | 0.9508 | 0.9555 | 0.9707 |
| Rate of return | 5.27% | 6.83% | 7.89% | 8.87% | 10.1% | 15.8% | 15.9% | 16.2% |
| EPS 2 | 1.97 | 2.34 | 1.68 | 2.74 | 1.52 | 1.095 | 1.398 | 1.535 |
| Distribution rate | 47.7% | 40.2% | 56% | 34.3% | 61.8% | 86.8% | 68.3% | 63.2% |
| Net sales 1 | 5,071 | 4,476 | 4,357 | 4,210 | 4,051 | 4,094 | 4,352 | 4,477 |
| EBITDA 1 | 1,331 | 1,058 | 1,030 | 1,008 | 1,002 | 802.7 | 903.6 | 935.2 |
| EBIT 1 | 1,123 | 874 | 846.5 | 789.7 | 790.5 | 603.9 | 705.6 | 750.3 |
| Net income 1 | 805.8 | 910.6 | 626 | 934.2 | 499.6 | 341.2 | 431 | 462.5 |
| Net Debt 1 | 1,800 | 1,331 | 1,236 | 1,467 | 1,643 | 1,650 | 1,653 | 1,581 |
| Reference price 2 | 17.840 | 13.770 | 11.920 | 10.600 | 9.310 | 6.000 | 6.000 | 6.000 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 5.48x | 0.86x | 4.39x | 15.85% | 1.87B | |
| 28.79x | 14.68x | 20.86x | 0.75% | 662B | |
| 35.02x | 6.42x | 22.78x | 1.03% | 77.11B | |
| 23.5x | 4.6x | 10.13x | 0.72% | 67.29B | |
| -106.62x | 24.05x | 57.83x | -.--% | 66.55B | |
| 10.38x | 1.38x | 7.12x | 1.06% | 45.17B | |
| 45.17x | 1.67x | 9.32x | -.--% | 44.93B | |
| 19.68x | 3.36x | 8.01x | 1.61% | 31.59B | |
| 19.79x | 6.06x | 11.56x | -.--% | 25.91B | |
| 9.41x | 2.53x | 6.09x | -.--% | 23.59B | |
| Average | 9.06x | 6.56x | 15.81x | 2.1% | 104.6B | |
| Weighted average by Cap. | 19.22x | 12.03x | 20.59x | 0.72% |
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
