Valuation Wallix Group BOERSE MUENCHEN

Stocks

Market Closed - BOERSE MUENCHEN Other stock markets 16:43:13 2026-07-31 EDT			5-day change	1st Jan Change
22.85 ^EUR	+1.33%		-3.43%	-4.85%

07-29	Wallix Lands EUR25 Million Financing for Growth	MT
07-19	WALLIX Reports Consolidated Turnover Results for the First Half Ended June 30, 2026	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	151.7	-	-
Change	-	-62.21%	-13.2%	8.69%	146.68%	-6.07%	-	-
Enterprise Value (EV) ¹	163.6	57.81	51.57	62.58	157.6	145.8	141	130.3
Change	-	-64.65%	-10.8%	21.36%	151.87%	-7.5%	-3.29%	-7.59%
P/E	-62.4x	-11.6x	-7.14x	-15.3x	-187x	80.9x	35.4x	17.6x
PBR	8.14x	4.01x	3.96x	6.7x	15.4x	12.3x	8.61x	5.38x
PEG	-	-0x	-0.3x	0.3x	2.3x	-0x	0x	0x
Capitalization / Revenue	7.93x	2.76x	2x	1.92x	3.98x	3.13x	2.64x	2.18x
EV / Revenue	7.06x	2.3x	1.71x	1.84x	3.88x	3.01x	2.45x	1.88x
EV / EBITDA	-70.2x	-26.1x	-18.6x	-44.8x	29.6x	32.8x	19.6x	11x
EV / EBIT	-56.1x	-8.99x	-5.43x	-11x	-194x	81x	32.8x	14.7x
EV / FCF	264x	-7.36x	-6.31x	-11.8x	151x	41.7x	22.4x	10.7x
FCF Yield	0.38%	-13.6%	-15.8%	-8.48%	0.66%	2.4%	4.47%	9.32%
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	22.65	22.65	22.65
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	20.18x	5.68x	10.15x	1.58%	374B
SAP SE	22.38x	4.47x	13.99x	1.7%	209B
SERVICENOW, INC.	72x	6.99x	18.7x	-.--%	115B
CONSTELLATION SOFTWARE INC.	35.92x	3.42x	12.37x	0.19%	45.36B
STRATEGY INC	-4.12x	84.32x	712.21x	-.--%	35.87B
FAIR ISAAC CORPORATION	29.76x	11.61x	18.94x	-.--%	24.25B
TOAST, INC.	36.32x	2.25x	20.53x	-.--%	18.71B
TRIMBLE, INC.	25.06x	3.6x	12.11x	-	13.19B
GUIDEWIRE SOFTWARE, INC.	86.86x	8.26x	35.41x	-.--%	12.65B
Average	36.04x	14.51x	94.93x	0.43%	94.28B
Weighted average by Cap.	29.26x	8.86x	42.94x	1.14%