Valuation Wallix Group BOERSE MUENCHEN

Stocks

Real-time BOERSE MUENCHEN Other stock markets 03:43:00 2026-08-05 EDT			5-day change	1st Jan Change
22.35 ^EUR	0.00%		-2.15%	-4.01%

07-29	Wallix Lands EUR25 Million Financing for Growth	MT
07-28	Wallix Secures EUR 25 Million in Non-Dilutive Financing, Potentially Increasing to EUR 65 Million, to Accelerate the Development of A Sovereign European Cybersecurity Platform	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	183.7	69.4	60.24	65.48	161.5	148.7	-	-
Change	-	-62.21%	-13.2%	8.69%	146.68%	-7.93%	-	-
Enterprise Value (EV) ¹	163.6	57.81	51.57	62.58	157.6	142.8	138	127.3
Change	-	-64.65%	-10.8%	21.36%	151.87%	-9.41%	-3.36%	-7.75%
P/E	-62.4x	-11.6x	-7.14x	-15.3x	-187x	79.3x	34.7x	17.2x
PBR	8.14x	4.01x	3.96x	6.7x	15.4x	12.1x	8.44x	5.27x
PEG	-	-0x	-0.3x	0.3x	2.3x	-0x	0x	0x
Capitalization / Revenue	7.93x	2.76x	2x	1.92x	3.98x	3.07x	2.59x	2.14x
EV / Revenue	7.06x	2.3x	1.71x	1.84x	3.88x	2.95x	2.4x	1.83x
EV / EBITDA	-70.2x	-26.1x	-18.6x	-44.8x	29.6x	32.1x	19.2x	10.7x
EV / EBIT	-56.1x	-8.99x	-5.43x	-11x	-194x	79.3x	32.1x	14.4x
EV / FCF	264x	-7.36x	-6.31x	-11.8x	151x	40.8x	21.9x	10.5x
FCF Yield	0.38%	-13.6%	-15.8%	-8.48%	0.66%	2.45%	4.57%	9.54%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.502	-1.013	-1.295	-0.645	-0.131	0.28	0.64	1.29
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	23.17	25.18	30.18	34.09	40.62	48.4	57.5	69.5
EBITDA ¹	-2.33	-2.215	-2.765	-1.397	5.33	4.45	7.2	11.9
EBIT ¹	-2.914	-6.429	-9.496	-5.688	-0.811	1.8	4.3	8.85
Net income ¹	-2.949	-6.002	-8.534	-4.294	-0.875	1.95	4.5	9.05
Net Debt ¹	-20.1	-11.59	-8.675	-2.893	-3.884	-5.9	-10.7	-21.4
Reference price ²	31.30	11.80	9.24	9.89	24.50	22.20	22.20	22.20
Nbr of stocks (in thousands)	5,868	5,882	6,520	6,620	6,592	6,698	-	-
Announcement Date	3/24/22	3/23/23	3/21/24	3/20/25	3/19/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ORACLE CORPORATION	22.65x	6.19x	11.06x	1.41%	420B
SAP SE	23.76x	4.75x	14.86x	1.6%	222B
SERVICENOW, INC.	76.47x	7.43x	19.88x	-.--%	122B
CONSTELLATION SOFTWARE INC.	38.47x	3.66x	13.21x	0.17%	48.59B
STRATEGY INC	-620.39x	81.52x	700.34x	-.--%	37.52B
FAIR ISAAC CORPORATION	27.74x	10.97x	17.91x	-.--%	22.61B
TOAST, INC.	37.1x	2.34x	21.41x	-.--%	19.6B
TRIMBLE, INC.	26.49x	3.79x	12.76x	-	13.94B
GUIDEWIRE SOFTWARE, INC.	91.65x	8.73x	37.43x	-.--%	13.35B
Average	-30.67x	14.38x	94.32x	0.4%	102.23B
Weighted average by Cap.	6.17x	8.98x	42.17x	1.05%