Valuation Wise Group plc Nasdaq

Stocks

Market Closed - Nasdaq 16:00:00 2026-08-28 EDT			5-day change	1st Jan Change
13.04 ^USD	-0.61%		+0.15%	+11.36%

08-17	Gulf Marine Services secures contract extension	AN
08-17	Wise Financing PLC Accedes As Guarantor To £2,000,000,000 Euro Medium Term Note Programme And £250,000,000 5.10% Notes Due November 25, 2030	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	4,681	5,349	9,134	9,295	8,886	9,948	-	-
Change	-	14.26%	70.76%	1.77%	-4.4%	11.96%	-	-
Enterprise Value (EV) ¹	4,419	4,942	8,297	7,965	-15,252	8,353	7,620	7,155
Change	-	11.84%	67.88%	-4.01%	-291.5%	154.77%	-8.77%	-6.1%
P/E	156x	49.7x	27.5x	23.8x	24.6x	23.6x	25.3x	21.4x
PBR	11.7x	9.32x	9.82x	7.15x	6.32x	6.2x	3.83x	4.16x
PEG	-	0x	0x	1.3x	-3.17x	1.9x	-3.77x	1.2x
Capitalization / Revenue	8.36x	6.32x	6.47x	5.65x	4.69x	4.73x	4.26x	3.9x
EV / Revenue	7.89x	5.84x	5.88x	4.84x	-8.05x	3.97x	3.26x	2.8x
EV / EBITDA	36.4x	20.7x	14.5x	11.9x	-33.3x	12.4x	11.3x	8.63x
EV / EBIT	90.7x	62.6x	15x	12.5x	-34.1x	15.4x	12.2x	12x
EV / FCF	1.41x	23.2x	17.1x	12.9x	-2.68x	18.2x	14.1x	11.5x
FCF Yield	70.7%	4.32%	5.86%	7.73%	-37.4%	5.48%	7.08%	8.67%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.0318	0.1094	0.3373	0.3973	0.3664	0.4123	0.3846	0.4544
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	559.9	846.1	1,412	1,645	1,894	2,105	2,335	2,553
EBITDA ¹	121.4	238.6	573	667.9	457.8	671	671.5	829
EBIT ¹	48.7	79	554.7	638	447	541.2	625	594
Net income ¹	32.9	114	354.6	416.7	377.3	370.1	395.3	464.8
Net Debt ¹	-262.1	-406.7	-836.9	-1,331	-24,138	-1,595	-2,328	-2,793
Reference price ²	4.950	5.438	9.286	9.450	9.030	9.714	9.714	9.714
Nbr of stocks (in thousands)	945,737	983,649	983,649	983,649	984,059	1,024,136	-	-
Announcement Date	6/28/22	6/27/23	6/13/24	6/5/25	6/26/26	-	-	-

¹GBP in Million²GBP

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.($)
TENCENT HOLDINGS LIMITED	15.77x	4.21x	9.71x	1.29%	522B
NETFLIX, INC.	22.8x	6.74x	20.25x	-.--%	340B
UBER TECHNOLOGIES, INC.	23.95x	2.82x	14.34x	-.--%	161B
SPOTIFY TECHNOLOGY S.A.	38.63x	4.54x	30x	-.--%	113B
AIRBNB, INC.	35.8x	7.09x	19.94x	-.--%	112B
DOORDASH, INC.	90.63x	5.48x	26.11x	-.--%	103B
SK SQUARE CO., LTD.	2.77x	72.98x	2.03x	0.15%	98.29B
PROSUS N.V.	10.7x	8.09x	94.45x	0.63%	94.88B
NASPERS LIMITED	8.48x	2.73x	59.24x	0.73%	36.96B
Average	27.73x	12.74x	30.67x	0.31%	175.63B
Weighted average by Cap.	24.74x	9.40x	21.45x	0.49%