Valuation Worldline

Equities

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-04-13 EDT			5-day change	1st Jan Change
0.2491 ^EUR	+0.81%		-13.78%	-84.05%

04-13	Bpifrance increases stake in Worldline as Goldman Sachs trims position
04-10	Goldman Sachs increases stake in Worldline

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	13,747	10,293	4,434	2,404	443.6	563.7	-	-
Change	-	-25.12%	-56.92%	-45.78%	-81.55%	27.08%	-	-
Enterprise Value (EV) ¹	16,872	12,495	6,245	4,014	2,380	2,198	2,198	2,132
Change	-	-25.94%	-50.02%	-35.72%	-40.72%	-7.64%	0.01%	-3%
P/E ratio	-18.2x	34.8x	-5.4x	-8.07x	-0.09x	-0.94x	-0.86x	4.23x
PBR	1.52x	1.1x	0.52x	0.29x	-	0.03x	0.03x	0.16x
PEG	-	-0x	0x	0.1x	-0x	0x	-0.1x	-0x
Capitalization / Revenue	3.73x	2.36x	0.96x	0.52x	0.11x	0.14x	0.14x	0.14x
EV / Revenue	4.57x	2.86x	1.35x	0.87x	0.59x	0.54x	0.54x	0.53x
EV / EBITDA	18.1x	11x	5.63x	3.75x	3.23x	3.07x	2.95x	2.77x
EV / EBIT	25.3x	14.5x	7.9x	5.84x	6.23x	5.81x	5.39x	4.96x
EV / FCF	41.4x	24x	17.6x	20x	-91.5x	-23.9x	51.2x	25.1x
FCF Yield	2.41%	4.16%	5.69%	5.01%	-1.09%	-4.18%	1.95%	3.99%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-2.69	1.05	-2.9	-1.05	-18.35	-0.2642	-0.2908	0.0589
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	3,689	4,364	4,610	4,632	4,030	4,086	4,089	4,045
EBITDA ¹	933	1,133	1,110	1,070	737	716.9	744.5	769.7
EBIT ¹	668.1	864.1	790	687	382	378.6	407.7	430
Net income ¹	-751	299	-817	-297	-5,138	-172.9	-91.56	10.82
Net Debt ¹	3,126	2,202	1,811	1,610	1,936	1,634	1,634	1,568
Reference price ²	49.0100	36.5300	15.6700	8.4780	1.5620	0.2491	0.2491	0.2491
Nbr of stocks (in thousands)	280,485	281,767	282,975	283,568	283,964	2,262,760	-	-
Announcement Date	2/22/22	2/21/23	2/28/24	2/26/25	2/25/26	-	-	-

¹EUR in Million²EUR

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.($)
WORLDLINE	-0.94x	0.54x	3.06x	-.--%	656M
INTUIT INC.	22.27x	4.52x	10.75x	1.35%	97.05B
ROBINHOOD MARKETS, INC.	32.64x	12.28x	22.44x	-.--%	62.29B
ROCKET COMPANIES, INC.	27.21x	4.48x	14.55x	-.--%	41.87B
ADYEN N.V.	22.42x	6.47x	12.15x	-.--%	31.8B
HITHINK ROYALFLUSH INFORMATION NETWORK CO., LTD.	43.3x	22.25x	38.19x	1.86%	25.21B
FIDELITY NATIONAL INFORMATION SERVICES, INC.	12.43x	2.81x	6.65x	4.2%	22.31B
FUTU HOLDINGS LIMITED	15.38x	1.52x	2.47x	-.--%	21.51B
CIRCLE INTERNET GROUP, INC.	92.13x	6.1x	30.16x	-.--%	21.35B
AFFIRM HOLDINGS, INC.	45.32x	4.1x	14.72x	-.--%	16.17B
Average	31.22x	6.51x	15.51x	0.74%	34.02B
Weighted average by Cap.	30.70x	7.20x	16.12x	0.8%