Valuation Wallix Group Boerse Muenchen

Stocks

Market Closed - Boerse Muenchen 16:43:20 2026-09-11 EDT			5-day change	1st Jan Change
21.55 ^EUR	-0.46%		-4.43%	-9.07%

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	143.3	-	-
Change	-	-62.21%	-13.2%	8.69%	146.68%	-11.25%	-	-
Enterprise Value (EV) ¹	163.6	57.81	51.57	62.58	157.6	135	130.2	119.5
Change	-	-64.65%	-10.8%	21.36%	151.87%	-14.36%	-3.56%	-8.22%
P/E	-62.4x	-11.6x	-7.14x	-15.3x	-187x	80.8x	34x	16.9x
PBR	8.14x	4.01x	3.96x	6.7x	15.4x	11.6x	8.14x	5.08x
PEG	-	-0x	-0.3x	0.3x	2.3x	-0x	0x	0x
Capitalization / Revenue	7.93x	2.76x	2x	1.92x	3.98x	2.96x	2.49x	2.06x
EV / Revenue	7.06x	2.3x	1.71x	1.84x	3.88x	2.79x	2.26x	1.72x
EV / EBITDA	-70.2x	-26.1x	-18.6x	-44.8x	29.6x	30.3x	18.1x	10x
EV / EBIT	-56.1x	-8.99x	-5.43x	-11x	-194x	75x	30.3x	13.5x
EV / FCF	264x	-7.36x	-6.31x	-11.8x	151x	39.1x	20.7x	9.83x
FCF Yield	0.38%	-13.6%	-15.8%	-8.48%	0.66%	2.56%	4.84%	10.2%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.502	-1.013	-1.295	-0.645	-0.131	0.265	0.63	1.265
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	1.9	4.5	9.05
Net Debt ¹	-20.1	-11.59	-8.675	-2.893	-3.884	-8.35	-13.15	-23.85
Reference price ²	31.30	11.80	9.24	9.89	24.50	21.40	21.40	21.40
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ORACLE CORPORATION	23.35x	6.08x	10.43x	1.32%	433B
SAP SE	25.11x	5.03x	15.87x	1.51%	237B
SERVICENOW, INC.	85.79x	8.35x	22.34x	-.--%	137B
STRATEGY INC	-5.01x	103.52x	1445.08x	-.--%	50.32B
CONSTELLATION SOFTWARE INC.	34.93x	3.29x	12.1x	0.19%	43.2B
FAIR ISAAC CORPORATION	26.22x	10.46x	17.09x	-.--%	21.28B
TOAST, INC.	33.58x	2.21x	20.13x	-.--%	18.57B
TRIMBLE, INC.	-207.78x	3.68x	12.33x	-	13.44B
DOCUSIGN, INC.	36.67x	3.18x	8.67x	-.--%	12.27B
Average	5.87x	16.20x	173.78x	0.38%	107.38B
Weighted average by Cap.	28.89x	11.04x	88.57x	0.98%