Valuation Wallix Group Börse Stuttgart

Stocks

Delayed Börse Stuttgart 08:31:53 2026-08-26 EDT			5-day change	1st Jan Change
22.80 ^EUR	+0.44%		-1.30%	-0.44%

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	152.7	-	-
Change	-	-62.21%	-13.2%	8.69%	146.68%	-5.44%	-	-
Enterprise Value (EV) ¹	163.6	57.81	51.57	62.58	157.6	144.4	139.6	128.9
Change	-	-64.65%	-10.8%	21.36%	151.87%	-8.41%	-3.32%	-7.67%
P/E	-62.4x	-11.6x	-7.14x	-15.3x	-187x	86x	36.2x	18x
PBR	8.14x	4.01x	3.96x	6.7x	15.4x	12.4x	8.67x	5.42x
PEG	-	-0x	-0.3x	0.3x	2.3x	-0x	0x	0x
Capitalization / Revenue	7.93x	2.76x	2x	1.92x	3.98x	3.16x	2.66x	2.2x
EV / Revenue	7.06x	2.3x	1.71x	1.84x	3.88x	2.98x	2.43x	1.85x
EV / EBITDA	-70.2x	-26.1x	-18.6x	-44.8x	29.6x	32.4x	19.4x	10.8x
EV / EBIT	-56.1x	-8.99x	-5.43x	-11x	-194x	80.2x	32.5x	14.6x
EV / FCF	264x	-7.36x	-6.31x	-11.8x	151x	41.8x	22.2x	10.6x
FCF Yield	0.38%	-13.6%	-15.8%	-8.48%	0.66%	2.39%	4.51%	9.43%
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	22.80	22.80	22.80
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	22.63x	6.15x	10.98x	1.41%	417B
SAP SE	26.33x	5.27x	16.55x	1.44%	250B
SERVICENOW, INC.	82.21x	7.99x	21.39x	-.--%	131B
CONSTELLATION SOFTWARE INC.	38.11x	3.57x	13.15x	0.18%	47.13B
STRATEGY INC	-25.87x	108.35x	1278.57x	-.--%	48.73B
FAIR ISAAC CORPORATION	30.13x	11.74x	19.17x	-.--%	24.56B
TOAST, INC.	38.77x	2.58x	23.45x	-.--%	21.27B
GUIDEWIRE SOFTWARE, INC.	108.11x	10.37x	44.22x	-.--%	15.68B
TRIMBLE, INC.	-214.16x	3.79x	12.68x	-	13.86B
Average	11.81x	17.76x	160.02x	0.38%	107.7B
Weighted average by Cap.	28.51x	11.28x	78.70x	1%