Valuation Wavestone

Stocks

Market Closed - Euronext Paris 11:55:00 2026-10-08 EDT			Pre-market 01:05:02
29.05 ^EUR	-0.68%		29.12	+0.26%

09-14	Wavestone SA acquired Sand Cherry Associates, Inc. for an Enterprise value of $35 million.	CI
08-10	Wavestone SA commences an Equity Buyback Plan for 2,258,315 shares, representing 9.07% for ?293.89 million, under the authorization approved on July 30, 2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	920.8	886.8	1,378	1,192	1,127	713.3	-	-
Change	-	-3.69%	55.4%	-13.53%	-5.42%	-36.71%	-	-
Enterprise Value (EV) ¹	860.5	859.7	1,359	1,166	1,006	570.5	501.5	420.1
Change	-	-0.09%	58.06%	-14.18%	-13.76%	-43.27%	-12.1%	-16.22%
P/E	18x	17.7x	20.7x	15.7x	13.7x	9.15x	7.9x	7.49x
PBR	3.58x	2.96x	2.11x	1.88x	1.61x	0.93x	0.84x	0.77x
PEG	-	-11.28x	2.6x	1.1x	1.69x	-1.83x	0.5x	1.37x
Capitalization / Revenue	1.96x	1.67x	1.97x	1.26x	1.18x	0.74x	0.71x	0.68x
EV / Revenue	1.83x	1.62x	1.94x	1.24x	1.05x	0.59x	0.5x	0.4x
EV / EBITDA	10.6x	10.4x	12.4x	8.97x	7.57x	4.52x	3.5x	2.8x
EV / EBIT	11.5x	11.2x	13.4x	9.79x	8.39x	5.01x	3.85x	3.07x
EV / FCF	15.4x	23x	17x	13.8x	7.77x	7.53x	5.77x	4.3x
FCF Yield	6.49%	4.36%	5.89%	7.24%	12.9%	13.3%	17.3%	23.3%
Dividend per Share ²	0.38	0.38	0.38	0.46	0.5	0.4803	0.5395	0.42
Rate of return	0.83%	0.85%	0.68%	0.95%	1.09%	1.65%	1.86%	1.45%
EPS ²	2.55	2.51	2.71	3.09	3.34	3.173	3.677	3.878
Distribution rate	14.9%	15.1%	14%	14.9%	15%	15.1%	14.7%	10.8%
Net sales ¹	470.1	532.3	701.1	943.7	954.3	968.5	1,008	1,044
EBITDA ¹	80.83	82.81	109.4	130	132.8	126.2	143.2	150.3
EBIT ¹	74.8	77.04	101.3	119.1	119.9	113.8	130.4	136.8
Net income ¹	51.03	50.07	58.2	75.56	81.99	77.71	90.23	95.14
Net Debt ¹	-60.33	-27.12	-19.27	-25.59	-121.4	-142.8	-211.8	-293.2
Reference price ²	46.00	44.45	56.10	48.50	45.90	29.05	29.05	29.05
Nbr of stocks (in thousands)	20,017	19,951	24,564	24,570	24,554	24,554	-	-
Announcement Date	5/31/22	5/31/23	6/3/24	6/2/25	6/3/26	-	-	-

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.($)
WAVESTONE	9.22x	0.59x	4.56x	1.64%	799M
IBM	21.65x	3.57x	12.46x	3.07%	213B
SALESFORCE, INC.	21.49x	4.55x	11.16x	0.77%	187B
CLOUDFLARE, INC.	-591.66x	42.08x	172.86x	-.--%	122B
SNOWFLAKE INC.	-130.95x	18.18x	99.98x	-.--%	121B
ACCENTURE PLC	14.61x	1.59x	8.35x	3.28%	124B
TATA CONSULTANCY SERVICES LTD.	13.53x	2.44x	9.25x	6.08%	77.55B
RELX PLC	20.02x	5.31x	13.05x	2.8%	59.65B
COREWEAVE, INC.	-17.3x	7.37x	12.53x	-.--%	44.99B
FUJITSU LIMITED	23.1x	1.91x	12.12x	1.35%	45.21B
Average	-61.63x	8.76x	35.63x	1.9%	99.61B
Weighted average by Cap.	-75.19x	10.10x	41.71x	1.92%