|
Market Closed -
London S.E.
11:35:04 2026-10-01 EDT
|
5-day change | 1st Jan Change | ||
| 845.00 GBX | -2.24% |
|
-0.07% | -5.16% |
| 09-15 | UK banks start fundraising as aim to create new payments titan | AN |
| 09-08 | Wise Group plc Presents at Goldman Sachs Communacopia + Technology Conference 2026, Sep-08-2026 01:00 PM |
Company Valuation: Wise plc
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,784 | 5,387 | 9,299 | 9,517 | 8,794 | 8,786 | - | - |
| Change | - | 12.59% | 72.62% | 2.34% | -7.6% | -0.08% | - | - |
| Enterprise Value (EV) 1 | 4,522 | 4,980 | 8,462 | 8,186 | -15,344 | 6,859 | 2,175 | -1,931 |
| Change | - | 10.12% | 69.91% | -3.26% | -287.45% | 144.7% | -68.29% | -188.79% |
| P/E | - | - | - | - | 24.4x | 19.9x | 16.7x | 13.7x |
| PBR | - | - | - | - | 6.25x | 5.4x | 4.5x | 3.94x |
| PEG | - | - | - | - | - | 1.1x | 0.9x | 0.6x |
| Capitalization / Revenue | 8.55x | 6.37x | 6.58x | 5.79x | 4.64x | 4.17x | 3.76x | 3.44x |
| EV / Revenue | 8.08x | 5.89x | 5.99x | 4.98x | -8.1x | 3.26x | 0.93x | -0.76x |
| EV / EBITDA | 37.3x | 20.9x | 14.8x | 12.3x | -33.5x | 11.6x | 3.24x | -2.33x |
| EV / EBIT | 92.9x | 63x | 15.3x | 12.8x | -34.3x | 13.4x | 4.14x | -3.25x |
| EV / FCF | 1.45x | 23.3x | 17.4x | 13.3x | -2.69x | 12.2x | 3.23x | -2.35x |
| FCF Yield | 69.1% | 4.28% | 5.75% | 7.52% | -37.1% | 8.18% | 30.9% | -42.5% |
| Dividend per Share 3 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 3 | - | - | - | - | 0.4843 | 0.572 | 0.6835 | 0.8317 |
| 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 | 588.9 | 671.5 | 829 |
| EBIT 1 | 48.7 | 79 | 554.7 | 638 | 447 | 510.3 | 526 | 594 |
| Net income 1 | 32.9 | 114 | 354.6 | 416.7 | 377.3 | 415.6 | 395.3 | 464.8 |
| Net Debt 1 | -262.1 | -406.7 | -836.9 | -1,331 | -24,138 | -1,927 | -6,611 | -10,718 |
| Reference price 3 | 6.65 | 6.78 | 11.95 | 12.50 | 11.80 | 11.39 | 11.39 | 11.39 |
| 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 | - | - | - |
1USD in Million2GBP in Million3USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.67x | 8.14x | 17.39x | 0.25% | 4,190B | |
| 23.23x | 7.35x | 12.93x | 0.29% | 1,847B | |
| 14.88x | 3.97x | 9.19x | 1.37% | 494B | |
| 28.21x | 13.23x | 20.91x | 0.64% | 483B | |
| 19.42x | 5.75x | 17.28x | -.--% | 290B | |
| 21.02x | 1.52x | 10.44x | 1.01% | 267B | |
| 92.29x | 12.12x | 65.11x | -.--% | 191B | |
| 21.46x | 2.46x | 12.51x | -.--% | 140B | |
| 7.99x | 0.88x | 3.8x | -.--% | 111B | |
| Average | 27.24x | 6.16x | 18.84x | 0.4% | 890.34B | |
| Weighted average by Cap. | 20.78x | 7.60x | 16.69x | 0.36% |
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
- Stock Market
- Stocks
- WSE Stock
- WISE Stock
- Valuation Wise plc
Select your edition
All financial news and data tailored to specific country editions
