|
Real-time
Boerse Muenchen
|
5-day change | 1st Jan Change | ||
| - EUR | -.--% |
|
+1.81% | +19.81% |
| 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 | 9,052 | - | - |
| Change | - | 12.59% | 72.62% | 2.34% | -7.6% | 2.94% | - | - |
| Enterprise Value (EV) 1 | 4,522 | 4,980 | 8,462 | 8,186 | -15,344 | 7,125 | 2,433 | 6,259 |
| Change | - | 10.12% | 69.91% | -3.26% | -287.45% | 146.44% | -65.85% | 157.26% |
| 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 | 4.3x | 3.88x | 3.55x |
| EV / Revenue | 8.08x | 5.89x | 5.99x | 4.98x | -8.1x | 3.39x | 1.04x | 2.45x |
| EV / EBITDA | 37.3x | 20.9x | 14.8x | 12.3x | -33.5x | 12.1x | 3.62x | 7.55x |
| EV / EBIT | 92.9x | 63x | 15.3x | 12.8x | -34.3x | 13.1x | 3.88x | 8.43x |
| EV / FCF | 1.45x | 23.3x | 17.4x | 13.3x | -2.69x | 12.7x | 3.62x | 7.62x |
| FCF Yield | 69.1% | 4.28% | 5.75% | 7.52% | -37.1% | 7.87% | 27.7% | 13.1% |
| 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 | 590 | 671.5 | 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 | 477.5 | 464.8 |
| Net Debt 1 | -262.1 | -406.7 | -836.9 | -1,331 | -24,138 | -1,927 | -6,619 | -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.($) | ||
|---|---|---|---|---|---|---|
 | 29.94x | 15.26x | 21.68x | 0.72% | 689B | |
| 36.49x | 6.64x | 23.58x | 0.99% | 79.86B | |
| -103.97x | 22.12x | 53.38x | -.--% | 60.22B | |
| 22.81x | 4.49x | 9.89x | 0.74% | 65.36B | |
| 10.81x | 1.44x | 7.4x | 1.02% | 47.07B | |
| 45.72x | 1.69x | 9.44x | -.--% | 45.48B | |
| 19.1x | 3.29x | 7.82x | 1.66% | 30.67B | |
| 20.16x | 6.15x | 11.83x | -.--% | 26.4B | |
| 9.69x | 2.57x | 6.19x | -.--% | 24.43B | |
| Average | 10.08x | 7.07x | 16.80x | 0.57% | 118.67B | |
| Weighted average by Cap. | 21.25x | 12.29x | 20.74x | 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
