|
Real-time Estimate
Tradegate
10:02:21 2026-10-30 EDT
|
5-day change | 1st Jan Change | ||
| 25.52 EUR | -3.86% |
|
-6.65% | -16.38% |
| 02:33am | Morgan Stanley cuts target price for Wärtsilä to €26 (€27.50), reiterates underweight - BN | FW |
| 10-28 | Handelsbanken cuts target price for Wärtsilä to €28 (€30), reiterates hold - BN | FW |
Company Valuation: Wärtsilä Oyj
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 7,293 | 4,642 | 7,731 | 10,079 | 17,888 | 15,653 | - | - |
| Change | - | -36.34% | 66.53% | 30.37% | 77.48% | -12.49% | - | - |
| Enterprise Value (EV) 1 | 7,297 | 5,123 | 7,770 | 9,302 | 15,882 | 13,481 | 13,264 | 13,042 |
| Change | - | -29.79% | 51.66% | 19.72% | 70.74% | -15.12% | -1.61% | -1.68% |
| P/E | 37.5x | -71.5x | 29.8x | 20.1x | 28.7x | 24.6x | 20.6x | 17.6x |
| PBR | 3.15x | 2.17x | 3.47x | 3.99x | 6.22x | 5.5x | 4.93x | 4.35x |
| PEG | - | 1x | -0x | 0.2x | 1.2x | 15.48x | 1x | 1x |
| Capitalization / Revenue | 1.53x | 0.79x | 1.29x | 1.56x | 2.59x | 2.41x | 2.26x | 2.03x |
| EV / Revenue | 1.53x | 0.88x | 1.29x | 1.44x | 2.3x | 2.08x | 1.92x | 1.69x |
| EV / EBITDA | 14.1x | 8.71x | 11.3x | 11.3x | 15.3x | 12.8x | 11.2x | 9.68x |
| EV / EBIT | 20.4x | 15.8x | 15.6x | 13.4x | 19.2x | 15.1x | 13.1x | 11x |
| EV / FCF | 12.4x | -23x | 11.5x | 8.96x | 11x | 16.6x | 23x | 18x |
| FCF Yield | 8.07% | -4.35% | 8.66% | 11.2% | 9.12% | 6.01% | 4.35% | 5.55% |
| Dividend per Share 2 | 0.24 | 0.26 | 0.32 | 0.44 | 0.54 | 0.6423 | 0.7381 | 0.8556 |
| Rate of return | 1.94% | 3.3% | 2.44% | 2.57% | 1.78% | 2.42% | 2.78% | 3.22% |
| EPS 2 | 0.33 | -0.11 | 0.44 | 0.85 | 1.06 | 1.077 | 1.29 | 1.509 |
| Distribution rate | 72.7% | -236% | 72.7% | 51.8% | 50.9% | 59.6% | 57.2% | 56.7% |
| Net sales 1 | 4,778 | 5,842 | 6,015 | 6,449 | 6,914 | 6,485 | 6,922 | 7,723 |
| EBITDA 1 | 519 | 588 | 690 | 825 | 1,040 | 1,056 | 1,182 | 1,347 |
| EBIT 1 | 357 | 325 | 497 | 694 | 829 | 890.3 | 1,016 | 1,184 |
| Net income 1 | 194 | -65 | 258 | 503 | 626 | 628.3 | 758.1 | 883.1 |
| Net Debt 1 | 4 | 481 | 39 | -777 | -2,006 | -2,173 | -2,389 | -2,612 |
| Reference price 2 | 12.36 | 7.87 | 13.12 | 17.11 | 30.40 | 26.54 | 26.54 | 26.54 |
| Nbr of stocks (in thousands) | 590,023 | 590,023 | 589,023 | 589,081 | 588,437 | 589,801 | - | - |
| Announcement Date | 1/28/22 | 1/31/23 | 1/31/24 | 2/5/25 | 2/4/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.65x | 2.08x | 12.77x | 2.42% | 17.48B | |
| 29.99x | 5.34x | 19.48x | 0.87% | 117B | |
| 31.15x | 4.88x | 18.61x | 1.72% | 89.42B | |
| 29.51x | 3.37x | 19.46x | 0.7% | 64.62B | |
| 41.3x | 6.46x | 28.45x | 1.86% | 60.29B | |
| 38.64x | 7.83x | 22.91x | -.--% | 56.15B | |
| 24.11x | 4.63x | 15.94x | 2.48% | 33.96B | |
| 31.94x | 4.2x | 15.83x | 0.11% | 31.04B | |
| 23.16x | 3.35x | 14.42x | 1.01% | 27.98B | |
| 18.72x | 3.16x | 10.16x | 1.61% | 25.94B | |
| Average | 29.32x | 4.53x | 17.80x | 1.28% | 52.4B | |
| Weighted average by Cap. | 30.99x | 4.98x | 19.33x | 1.17% |
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
- WRT1V Stock
- Valuation Wärtsilä Oyj
Select your edition
All financial news and data tailored to specific country editions
