Valuation Wise plc BOERSE MUENCHEN

Stocks

Real-time BOERSE MUENCHEN Other stock markets			5-day change	1st Jan Change
- ^EUR	-.--%		+1.81%	+19.81%

07-02	AlphaValue/Baader Europe Downgrades Wise to Reduce, Lifts PT	MT
06-30	Chrysalis Investments net asset value hit by Starling, Klarna, wefox	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	9,478	-	-
Change	-	14.26%	70.76%	1.77%	-4.4%	6.66%	-	-
Enterprise Value (EV) ¹	4,419	4,942	8,297	7,965	-15,252	7,503	7,027	7,428
Change	-	11.84%	67.88%	-4.01%	-291.5%	149.19%	-6.35%	5.71%
P/E	156x	49.7x	27.5x	23.8x	24.6x	23.5x	21.7x	17.5x
PBR	11.7x	9.32x	9.82x	7.15x	6.32x	4.64x	3.74x	4.73x
PEG	-	0x	0x	1.3x	-3.17x	2x	2.56x	0.7x
Capitalization / Revenue	8.36x	6.32x	6.47x	5.65x	4.69x	4.34x	3.75x	3.71x
EV / Revenue	7.89x	5.84x	5.88x	4.84x	-8.05x	3.44x	2.78x	2.91x
EV / EBITDA	36.4x	20.7x	14.5x	11.9x	-33.3x	12x	9.98x	8.82x
EV / EBIT	90.7x	62.6x	15x	12.5x	-34.1x	13.3x	11x	10.6x
EV / FCF	1.41x	23.2x	17.1x	12.9x	-2.68x	14.2x	12.3x	13.2x
FCF Yield	70.7%	4.32%	5.86%	7.73%	-37.4%	7.05%	8.1%	7.58%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.0318	0.1094	0.3373	0.3973	0.3664	0.4097	0.4444	0.551
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	559.9	846.1	1,412	1,645	1,894	2,183	2,527	2,553
EBITDA ¹	121.4	238.6	573	667.9	457.8	623.3	704.3	841.8
EBIT ¹	48.7	79	554.7	638	447	566.2	638.6	703.8
Net income ¹	32.9	114	354.6	416.7	377.3	394.2	427.7	553.4
Net Debt ¹	-262.1	-406.7	-836.9	-1,331	-24,138	-1,975	-2,451	-2,050
Reference price ²	4.950	5.438	9.286	9.450	9.030	9.630	9.630	9.630
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	14.44x	3.94x	9.18x	1.43%	494B
NETFLIX, INC.	21.62x	6.4x	19.22x	-.--%	327B
UBER TECHNOLOGIES, INC.	24.56x	2.62x	13.52x	-.--%	152B
SK SQUARE CO., LTD.	5.56x	122.88x	4.45x	0.1%	137B
SPOTIFY TECHNOLOGY S.A.	33.18x	4.04x	26.47x	-.--%	99.93B
PROSUS N.V.	9.07x	7.81x	89.3x	0.69%	89.72B
AIRBNB, INC.	29.28x	5.54x	15.65x	-.--%	88.39B
DOORDASH, INC.	75.14x	4.45x	21.73x	-.--%	83.66B
NASPERS LIMITED	7.84x	2.77x	39.38x	0.6%	36.64B
Average	24.52x	17.83x	26.54x	0.31%	167.48B
Weighted average by Cap.	21.21x	15.46x	19.09x	0.53%