Valuation Wendel Wiener Boerse

Stocks

Real-time Estimate Tradegate Other stock markets 15:21:15 2026-08-03 EDT			5-day change	1st Jan Change
86.42 ^EUR	+2.76%		+4.08%	-

07-31	Wendel, H1 2026 Earnings Call, Jul 30, 2026
07-30	Wendel Reports Earnings Results for the Half Year 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	4,603	3,782	3,508	3,953	3,494	3,351	-	-
Change	-	-17.84%	-7.24%	12.67%	-11.6%	-4.09%	-	-
Enterprise Value (EV) ¹	8,306	6,581	7,220	6,714	6,342	6,730	6,889	6,981
Change	-	-20.77%	9.71%	-7.01%	-5.53%	6.11%	2.36%	1.34%
P/E	4.43x	5.84x	25.2x	13.7x	-23x	31.5x	29x	26.8x
PBR	1.77x	1.36x	1.3x	1.22x	0.99x	0.91x	0.92x	0.93x
PEG	-	-0.2x	-0.3x	0x	0x	-0x	3.35x	3.26x
Capitalization / Revenue	0.61x	0.43x	0.49x	0.49x	0.46x	0.43x	0.42x	0.41x
EV / Revenue	1.11x	0.76x	1.01x	0.83x	0.84x	0.87x	0.86x	0.84x
EV / EBITDA	6.07x	4.05x	4.15x	3.24x	3.47x	4.72x	4.67x	4.6x
EV / EBIT	7.74x	5.26x	6.31x	5.06x	5.16x	7.46x	7.21x	6.92x
EV / FCF	7.07x	5.38x	6.11x	4.84x	4.26x	7.84x	7.91x	7.88x
FCF Yield	14.1%	18.6%	16.4%	20.7%	23.4%	12.7%	12.6%	12.7%
Dividend per Share ²	2.9	3.2	4	4.7	5.1	5.605	6.044	6.605
Rate of return	2.75%	3.67%	4.96%	5.06%	6.2%	6.68%	7.21%	7.88%
EPS ²	23.78	14.93	3.2	6.766	-3.58	2.662	2.892	3.13
Distribution rate	12.2%	21.4%	125%	69.5%	-142%	211%	209%	211%
Net sales ¹	7,504	8,700	7,128	8,064	7,568	7,743	8,026	8,263
EBITDA ¹	1,368	1,626	1,738	2,072	1,826	1,424	1,476	1,517
EBIT ¹	1,073	1,251	1,144	1,327	1,230	902.3	955.1	1,009
Net income ¹	1,047	656.3	142.4	293.9	-151.8	116.1	126.2	136.7
Net Debt ¹	3,703	2,799	3,712	2,761	2,848	3,378	3,537	3,630
Reference price ²	105.40	87.20	80.65	92.95	82.20	83.85	83.85	83.85
Nbr of stocks (in thousands)	43,671	43,369	43,497	42,524	42,508	38,879	-	-
Announcement Date	3/18/22	3/16/23	2/28/24	2/26/25	2/26/26	-	-	-

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.($)
BLACKSTONE INC.	21.23x	7.39x	14.17x	4.04%	102B
KKR & CO. INC.	19.91x	13.45x	23.94x	0.77%	91.06B
ARES MANAGEMENT CORPORATION	21.94x	-	-	4.24%	28.89B
AMUNDI	12.35x	4.81x	9.55x	5.02%	21.88B
FRANKLIN RESOURCES, INC.	18.4x	1.84x	6.53x	3.87%	17.2B
THE CARLYLE GROUP INC.	14.69x	4.73x	12.95x	3.06%	16.57B
ARES CAPITAL CORPORATION	14.3x	9.32x	-	10.23%	13.47B
SBI FUNDS MANAGEMENT LIMITED	35.56x	20.31x	27.82x	-	12.57B
Average	19.80x	8.84x	15.83x	4.46%	37.98B
Weighted average by Cap.	20.03x	9.37x	17.26x	3.33%