Valuation Wise plc London S.E.

Stocks

Real-time Estimate Cboe Europe 05:12:40 2026-08-14 EDT			5-day change	1st Jan Change
956.00 ^GBX	+1.81%		+4.39%	+7.30%

07-30	Wise Gains Direct Access to Malaysia's National Payments Infrastructure and Introduces Duitnow Qr Support	CI
07-24	Stocks rise as oil price cools on peace talk hope	AN

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	9,617	-	-
Change	-	14.26%	70.76%	1.77%	-4.4%	8.22%	-	-
Enterprise Value (EV) ¹	4,419	4,942	8,297	7,965	-15,252	7,690	7,812	7,648
Change	-	11.84%	67.88%	-4.01%	-291.5%	150.42%	1.59%	-2.1%
P/E	156x	49.7x	27.5x	23.8x	24.6x	22x	20.6x	20.7x
PBR	11.7x	9.32x	9.82x	7.15x	6.32x	5.99x	4.92x	4.02x
PEG	-	0x	0x	1.3x	-3.17x	1.3x	2.93x	-46.54x
Capitalization / Revenue	8.36x	6.32x	6.47x	5.65x	4.69x	4.36x	4.12x	3.77x
EV / Revenue	7.89x	5.84x	5.88x	4.84x	-8.05x	3.49x	3.35x	3x
EV / EBITDA	36.4x	20.7x	14.5x	11.9x	-33.3x	11.5x	11.6x	9.23x
EV / EBIT	90.7x	62.6x	15x	12.5x	-34.1x	14.2x	14.9x	12.9x
EV / FCF	1.41x	23.2x	17.1x	12.9x	-2.68x	13.7x	11.6x	12.3x
FCF Yield	70.7%	4.32%	5.86%	7.73%	-37.4%	7.3%	8.61%	8.11%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.0318	0.1094	0.3373	0.3973	0.3664	0.4264	0.4564	0.4544
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	559.9	846.1	1,412	1,645	1,894	2,206	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	541.8	526	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	-1,927	-1,805	-1,968
Reference price ²	4.950	5.438	9.286	9.450	9.030	9.390	9.390	9.390
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TENCENT HOLDINGS LIMITED	15.34x	4.08x	9.36x	1.36%	505B
NETFLIX, INC.	21.84x	6.46x	19.4x	-.--%	326B
UBER TECHNOLOGIES, INC.	23.26x	2.71x	13.82x	-.--%	155B
AIRBNB, INC.	35x	6.95x	19.53x	-.--%	109B
SK SQUARE CO., LTD.	3.86x	80.48x	2.91x	0.14%	104B
SPOTIFY TECHNOLOGY S.A.	35.38x	4.1x	27.13x	-.--%	102B
DOORDASH, INC.	84.29x	4.98x	23.74x	-.--%	93.71B
PROSUS N.V.	10.54x	7.93x	92.52x	0.64%	92.89B
NASPERS LIMITED	8.47x	2.73x	59.16x	0.75%	36.91B
Average	26.44x	13.38x	29.73x	0.32%	169.35B
Weighted average by Cap.	23.29x	10.11x	20.60x	0.52%