|
Market Closed -
Other stock markets
|
After hours 14:14:43 | |||
| 10.22 EUR | +2.97% |
|
10.25 | +0.23% |
| 07:46am | Milan stocks rise, but catalysts are scarce, Nexi sprints, banks attract buying | RE |
| 07-02 | Worldline, ING Trial AI-powered Payment Transaction with Visa in Germany | MT |
Company Valuation: Worldline
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 13,747 | 10,293 | 4,434 | 2,404 | 443.6 | 561.7 | - | - |
| Change | - | -25.12% | -56.92% | -45.78% | -81.55% | 26.63% | - | - |
| Enterprise Value (EV) 1 | 16,872 | 12,495 | 6,245 | 4,014 | 2,380 | 2,004 | 2,008 | 1,939 |
| Change | - | -25.94% | -50.02% | -35.72% | -40.72% | -15.8% | 0.23% | -3.47% |
| P/E | -18.2x | 34.8x | -5.4x | -8.07x | -0.09x | -2.32x | -3.27x | -4.68x |
| PBR | 1.52x | 1.1x | 0.52x | 0.29x | - | 0.19x | 0.2x | 0.21x |
| PEG | - | -0x | 0x | 0.1x | -0x | 0x | 0.1x | 0.2x |
| Capitalization / Revenue | 3.73x | 2.36x | 0.96x | 0.52x | 0.11x | 0.15x | 0.15x | 0.15x |
| EV / Revenue | 4.57x | 2.86x | 1.35x | 0.87x | 0.59x | 0.53x | 0.54x | 0.5x |
| EV / EBITDA | 18.1x | 11x | 5.63x | 3.75x | 3.23x | 3.03x | 2.93x | 2.67x |
| EV / EBIT | 25.3x | 14.5x | 7.9x | 5.84x | 6.23x | 5.75x | 5.4x | 4.73x |
| EV / FCF | 41.4x | 24x | 17.6x | 20x | -91.5x | -26.1x | 75.1x | 19.3x |
| FCF Yield | 2.41% | 4.16% | 5.69% | 5.01% | -1.09% | -3.83% | 1.33% | 5.18% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -107.6 | 42 | -116 | -42 | -734 | -4.279 | -3.037 | -2.123 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 3,689 | 4,364 | 4,610 | 4,632 | 4,030 | 3,772 | 3,753 | 3,845 |
| EBITDA 1 | 933 | 1,133 | 1,110 | 1,070 | 737 | 660.4 | 684.7 | 725 |
| EBIT 1 | 668.1 | 864.1 | 790 | 687 | 382 | 348.2 | 372.1 | 409.8 |
| Net income 1 | -751 | 299 | -817 | -297 | -5,138 | -169.7 | -99 | -23.05 |
| Net Debt 1 | 3,126 | 2,202 | 1,811 | 1,610 | 1,936 | 1,442 | 1,447 | 1,377 |
| Reference price 2 | 1,960.400 | 1,461.200 | 626.800 | 339.120 | 62.480 | 9.929 | 9.929 | 9.929 |
| Nbr of stocks (in thousands) | 7,012 | 7,044 | 7,074 | 7,089 | 7,099 | 56,569 | - | - |
| Announcement Date | 2/22/22 | 2/21/23 | 2/28/24 | 2/26/25 | 2/25/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -2.32x | 0.53x | 3.03x | -.--% | 642M | |
| 60.33x | 19.11x | 37.05x | -.--% | 104B | |
| 17.18x | 3.45x | 8.15x | 1.74% | 74.78B | |
| 21.66x | 6.14x | 11.57x | -.--% | 30.11B | |
| 67.6x | 6.2x | 21.63x | -.--% | 28.06B | |
| 41.58x | 22.03x | 35.59x | 2.01% | 25.51B | |
| 6.22x | 2.85x | 6.63x | 4.38% | 21.51B | |
| 7.37x | - | - | 8.23% | 16.84B | |
| 77.11x | 4.33x | 20.8x | -.--% | 15.66B | |
| 11.35x | -0.74x | -1.29x | -.--% | 13.6B | |
| Average | 30.81x | 7.10x | 15.91x | 1.64% | 33.04B | |
| Weighted average by Cap. | 38.64x | 10.46x | 21.58x | 1.25% |
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
- WLN Stock
- Valuation Worldline
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
