Valuation Worldline

Stocks

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-06-17 EDT			5-day change	1st Jan Change
11.23 ^EUR	-14.70%		-2.75%	-82.03%

06-17	Worldline: Reverse stock split 40/1 - No change in underlying estimates
06-17	Worldline launches its new employee share ownership plan

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	635	-	-
Change	-	-25.12%	-56.92%	-45.78%	-81.55%	43.17%	-	-
Enterprise Value (EV) ¹	16,872	12,495	6,245	4,014	2,380	2,167	2,108	2,033
Change	-	-25.94%	-50.02%	-35.72%	-40.72%	-8.95%	-2.69%	-3.59%
P/E	-18.2x	34.8x	-5.4x	-8.07x	-0.09x	-2.83x	-3.96x	-6.48x
PBR	1.52x	1.1x	0.52x	0.29x	-	0.17x	0.18x	0.18x
PEG	-	-0x	0x	0.1x	-0x	0x	0.1x	0.2x
Capitalization / Revenue	3.73x	2.36x	0.96x	0.52x	0.11x	0.17x	0.17x	0.17x
EV / Revenue	4.57x	2.86x	1.35x	0.87x	0.59x	0.57x	0.56x	0.53x
EV / EBITDA	18.1x	11x	5.63x	3.75x	3.23x	3.25x	3.07x	2.79x
EV / EBIT	25.3x	14.5x	7.9x	5.84x	6.23x	6.13x	5.61x	4.89x
EV / FCF	41.4x	24x	17.6x	20x	-91.5x	-28.2x	68.6x	18.6x
FCF Yield	2.41%	4.16%	5.69%	5.01%	-1.09%	-3.54%	1.46%	5.38%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-107.6	42	-116	-42	-734	-3.966	-2.834	-1.733
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	3,689	4,364	4,610	4,632	4,030	3,790	3,753	3,843
EBITDA ¹	933	1,133	1,110	1,070	737	666.4	687.4	729.3
EBIT ¹	668.1	864.1	790	687	382	353.5	375.7	416
Net income ¹	-751	299	-817	-297	-5,138	-191.1	-91.52	-19.23
Net Debt ¹	3,126	2,202	1,811	1,610	1,936	1,531	1,473	1,398
Reference price ²	1,960.40	1,461.20	626.80	339.12	62.48	11.23	11.23	11.23
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

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	-3.32x	0.6x	3.42x	-.--%	864M
ROBINHOOD MARKETS, INC.	52.23x	16.08x	31.4x	-.--%	87.09B
INTUIT INC.	17.65x	3.55x	8.38x	1.7%	76.86B
ADYEN N.V.	23.08x	6.62x	12.45x	-.--%	32.59B
AFFIRM HOLDINGS, INC.	60.41x	5.48x	19.1x	-.--%	25.01B
HITHINK ROYALFLUSH INFORMATION NETWORK CO., LTD.	39.48x	20.84x	33.67x	2.12%	24.34B
FIDELITY NATIONAL INFORMATION SERVICES, INC.	5.91x	2.75x	6.53x	4.6%	20.42B
CIRCLE INTERNET GROUP, INC.	97.15x	5.66x	26.7x	-.--%	19.82B
KASPI BANK	7.31x	-	-	8.31%	15.95B
FUTU HOLDINGS LIMITED	11.22x	-0.78x	-1.38x	-.--%	13.46B
Average	31.11x	6.76x	15.59x	1.67%	31.64B
Weighted average by Cap.	36.16x	8.96x	19.07x	1.29%