Company Valuation: WisdomTree, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 869.4 780 1,007 1,483 1,667 3,249 - -
Change - -10.28% 29.08% 47.32% 12.4% 94.83% - -
Enterprise Value (EV) 1 920.1 842.9 1,282 1,995 2,160 3,701 3,619 3,496
Change - -8.39% 52.07% 55.68% 8.24% 71.35% -2.21% -3.39%
P/E 19.7x 17.6x 10.8x 31.8x 16.3x 29.4x 17.1x 15.4x
PBR 2.21x 1.82x 2.55x 3.84x 4.15x 4.65x 3.57x 2.84x
PEG - - 0x -0.7x 0x -110.25x 0.2x 1.4x
Capitalization / Revenue 2.86x 2.59x 2.88x 3.47x 3.38x 4.67x 4.26x 3.94x
EV / Revenue 3.02x 2.8x 3.67x 4.67x 4.37x 5.32x 4.74x 4.24x
EV / EBITDA 10.2x 11.9x 13.6x 13.9x 11.7x 12.3x 11.1x 10.3x
EV / EBIT 10.3x 13.1x 13.7x 14x 12x 13.1x 11.7x 10.5x
EV / FCF 12.3x - 15x 17.6x 14.6x 18.8x 16.7x -
FCF Yield 8.15% - 6.68% 5.68% 6.84% 5.31% 5.98% -
Dividend per Share 2 0.12 - 0.12 0.12 0.12 0.12 0.1225 0.135
Rate of return 1.96% - 1.73% 1.14% 0.98% 0.55% 0.56% 0.61%
EPS 2 0.31 0.31 0.64 0.33 0.75 0.748 1.29 1.43
Distribution rate 38.7% - 18.8% 36.4% 16% 16% 9.5% 9.44%
Net sales 1 304.3 301.3 349 427.7 493.8 695.8 763.3 825.5
EBITDA 1 89.8 70.73 94.24 144 184.1 299.8 325 340.5
EBIT 1 89.06 64.54 93.37 142.3 180.3 282.8 309.2 332.8
Net income 1 49.8 50.68 102.5 66.69 109.1 114.7 199.2 224
Net Debt 1 50.75 62.88 274.9 512 492.5 452.4 370.4 247.8
Reference price 2 6.12 5.45 6.93 10.50 12.19 22.00 22.00 22.00
Nbr of stocks (in thousands) 142,053 143,125 145,294 141,274 136,777 147,659 - -
Announcement Date 1/28/22 2/3/23 2/2/24 1/31/25 1/30/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
29.67x5.36x12.44x0.54% 3.28B
23.54x8.13x15.59x3.64% 113B
17.06x13.58x27.79x0.75% 93.2B
23.51x - - 3.94% 31.31B
11.83x4.9x9.67x5.06% 22.19B
17.68x1.81x6.91x3.93% 17.03B
11.72x4.51x12.43x2.94% 16.89B
15.21x9.6x - 9.61% 14.35B
34.38x19.61x26.94x - 12.19B
Average 20.51x 8.44x 15.97x 3.8% 35.97B
Weighted average by Cap. 20.05x 9.56x 18.94x 3.13%

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

  1. Stock Market
  2. Stocks
  3. WT Stock
  4. Valuation WisdomTree, Inc.