|
Market Closed -
Börse Stuttgart
15:56:46 2026-10-08 EDT
|
5-day change | 1st Jan Change | ||
| 10.40 EUR | -1.00% |
|
+4.53% | +2.89% |
| 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 | 9,153 | - | - |
| Change | - | 12.59% | 72.62% | 2.34% | -7.6% | 4.08% | - | - |
| Enterprise Value (EV) 1 | 4,522 | 4,980 | 8,462 | 8,186 | -15,344 | 7,226 | 6,825 | 6,360 |
| Change | - | 10.12% | 69.91% | -3.26% | -287.45% | 147.09% | -5.55% | -6.81% |
| P/E | - | - | - | - | 24.4x | 20.4x | 17.1x | 14x |
| PBR | - | - | - | - | 6.25x | 5.37x | 4.42x | 4.04x |
| PEG | - | - | - | - | - | 1.1x | 0.9x | 0.6x |
| Capitalization / Revenue | 8.55x | 6.37x | 6.58x | 5.79x | 4.64x | 4.35x | 3.5x | 3.59x |
| EV / Revenue | 8.08x | 5.89x | 5.99x | 4.98x | -8.1x | 3.43x | 2.61x | 2.49x |
| EV / EBITDA | 37.3x | 20.9x | 14.8x | 12.3x | -33.5x | 12.2x | 10x | 7.67x |
| EV / EBIT | 92.9x | 63x | 15.3x | 12.8x | -34.3x | 13.3x | 10.9x | 8.56x |
| EV / FCF | 1.45x | 23.3x | 17.4x | 13.3x | -2.69x | 12.9x | 10.1x | 7.75x |
| FCF Yield | 69.1% | 4.28% | 5.75% | 7.52% | -37.1% | 7.76% | 9.86% | 12.9% |
| 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 | 2,618 | 2,553 |
| EBITDA 1 | 121.4 | 238.6 | 573 | 667.9 | 457.8 | 590 | 680.7 | 829 |
| EBIT 1 | 48.7 | 79 | 554.7 | 638 | 447 | 542.3 | 627.2 | 742.9 |
| Net income 1 | 32.9 | 114 | 354.6 | 416.7 | 377.3 | 416.3 | 395.3 | 573.9 |
| Net Debt 1 | -262.1 | -406.7 | -836.9 | -1,331 | -24,138 | -1,927 | -2,328 | -2,793 |
| Reference price 3 | 6.65 | 6.78 | 11.95 | 12.50 | 11.80 | 11.68 | 11.68 | 11.68 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 29.7x | 15.13x | 21.51x | 0.73% | 683B | |
| 35.77x | 6.55x | 23.27x | 1.01% | 78.78B | |
| -104.14x | 23.58x | 56.71x | -.--% | 65B | |
| 22.54x | 4.45x | 9.79x | 0.75% | 64.57B | |
| 10.8x | 1.44x | 7.39x | 1.02% | 47.01B | |
| 46.23x | 1.71x | 9.55x | -.--% | 45.99B | |
| 19.09x | 3.28x | 7.82x | 1.66% | 30.64B | |
| 20.21x | 6.16x | 11.85x | -.--% | 26.42B | |
| 9.55x | 2.55x | 6.15x | -.--% | 24.09B | |
| Average | 9.97x | 7.21x | 17.12x | 0.57% | 118.39B | |
| Weighted average by Cap. | 20.43x | 12.34x | 20.96x | 0.68% |
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
- 6WS Stock
- Valuation Wise plc
Select your edition
All financial news and data tailored to specific country editions
