Valuation Wise plc Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart Other stock markets 15:55:52 2026-06-26 EDT			5-day change	1st Jan Change
10.64 ^EUR	+9.66%		+2.86%	-5.01%

06-26	London Shares Close Lower; British American Tobacco, Wise Gain	MT
06-26	Wise Group to Launch Record Share Buyback Program Amid Net Revenue Jump in Fiscal 2026	MT

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	8,956	-	-
Change	-	14.26%	70.76%	1.77%	-4.4%	0.79%	-	-
Enterprise Value (EV) ¹	4,419	4,942	8,297	7,965	-15,254	6,916	6,534	6,030
Change	-	11.84%	67.88%	-4.01%	-291.52%	145.34%	-5.53%	-7.71%
P/E	156x	49.7x	27.5x	23.8x	24.6x	23.1x	20.5x	20x
PBR	11.7x	9.32x	9.82x	7.15x	6.32x	4.48x	3.68x	4.69x
PEG	-	0x	0x	1.3x	-3.17x	3.17x	1.6x	8.29x
Capitalization / Revenue	8.36x	6.32x	6.47x	5.65x	4.69x	4.14x	3.53x	3.51x
EV / Revenue	7.89x	5.84x	5.88x	4.84x	-8.05x	3.2x	2.57x	2.36x
EV / EBITDA	36.4x	20.7x	14.5x	11.9x	-33.3x	11.1x	9.41x	8.24x
EV / EBIT	90.7x	62.6x	15x	12.5x	-34.1x	11.9x	10.3x	8.57x
EV / FCF	1.41x	23.2x	17.1x	12.9x	-2.68x	12.8x	11.9x	10.8x
FCF Yield	70.7%	4.32%	5.86%	7.73%	-37.4%	7.8%	8.37%	9.22%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.0318	0.1094	0.3373	0.3973	0.3665	0.3932	0.4437	0.4544
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	559.9	846.1	1,412	1,645	1,894	2,164	2,538	2,553
EBITDA ¹	121.4	238.6	573	667.9	457.9	620.4	694.2	731.5
EBIT ¹	48.7	79	554.7	638	447	579.7	635.5	703.8
Net income ¹	32.9	114	354.6	416.7	377.4	408.8	443.3	464.8
Net Debt ¹	-262.1	-406.7	-836.9	-1,331	-24,140	-2,041	-2,423	-2,926
Reference price ²	4.950	5.438	9.286	9.450	9.030	9.100	9.100	9.100
Nbr of stocks (in thousands)	945,737	983,649	983,649	983,649	984,059	984,224	-	-
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	14.14x	3.86x	8.99x	1.46%	484B
NETFLIX, INC.	19.74x	5.84x	17.55x	-.--%	299B
SK SQUARE CO., LTD.	6.94x	150.71x	5.5x	0.08%	162B
UBER TECHNOLOGIES, INC.	23.82x	2.54x	13.13x	-.--%	147B
PROSUS N.V.	9.73x	11.91x	117.87x	0.45%	99.21B
SPOTIFY TECHNOLOGY S.A.	30.27x	3.65x	23.9x	-.--%	90.72B
AIRBNB, INC.	27.91x	5.24x	14.8x	-.--%	84.21B
DOORDASH, INC.	69.38x	4.08x	19.92x	-.--%	77.08B
NASPERS LIMITED	8.14x	3.93x	43.93x	0.53%	37.68B
Average	23.34x	21.31x	29.51x	0.28%	164.55B
Weighted average by Cap.	19.64x	20.84x	20.74x	0.53%