Valuation Worldline London S.E.

Stocks

Real-time Estimate Tradegate 05:33:42 2026-10-08 EDT			5-day change	1st Jan Change
10.29 ^EUR	-10.32%		-11.92%	-81.89%

08-16	Europe's heatwaves expose insurance gap as business losses mount	RE
08-03	Worldline wraps up the sale of its Indian payments operations

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	587.1	-	-
Change	-	-25.12%	-56.92%	-45.78%	-81.55%	32.36%	-	-
Enterprise Value (EV) ¹	16,872	12,495	6,245	4,014	2,380	1,803	1,909	1,817
Change	-	-25.94%	-50.02%	-35.72%	-40.72%	-24.24%	5.91%	-4.86%
P/E	-18.2x	34.8x	-5.4x	-8.07x	-0.09x	-3.64x	-5.55x	-9.58x
PBR	1.52x	1.1x	0.52x	0.29x	0.13x	0.17x	0.18x	0.18x
PEG	-	-0x	0x	0.1x	-0x	0x	0.2x	0.2x
Capitalization / Revenue	3.73x	2.36x	0.96x	0.52x	0.11x	0.16x	0.16x	0.16x
EV / Revenue	4.57x	2.86x	1.35x	0.87x	0.59x	0.48x	0.51x	0.48x
EV / EBITDA	18.1x	11x	5.63x	3.75x	3.23x	2.73x	2.82x	2.56x
EV / EBIT	25.3x	14.5x	7.9x	5.84x	6.23x	5.36x	5.1x	4.47x
EV / FCF	41.4x	24x	17.6x	20x	-91.5x	-30.9x	44.9x	15.8x
FCF Yield	2.41%	4.16%	5.69%	5.01%	-1.09%	-3.24%	2.23%	6.35%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-107.6	42	-116	-42	-734	-2.848	-1.869	-1.083
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	3,689	4,364	4,610	4,632	4,030	3,723	3,710	3,785
EBITDA ¹	933	1,133	1,110	1,070	737	661.4	676.8	710.2
EBIT ¹	668.1	864.1	790	687	382	336	374.6	406.7
Net income ¹	-751	299	-817	-297	-5,138	-173.3	-76.61	-16.16
Net Debt ¹	3,126	2,202	1,811	1,610	1,936	1,216	1,322	1,229
Reference price ²	1,960.40	1,461.20	626.80	339.12	62.48	10.37	10.37	10.37
Nbr of stocks (in thousands)	7,012	7,044	7,074	7,089	7,099	56,592	-	-
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.($)
ROBINHOOD MARKETS, INC.	50.94x	17.6x	32.67x	-.--%	98.46B
INTUIT INC.	14.65x	3.06x	6.8x	1.84%	79.43B
ADYEN N.V.	22.52x	6.24x	12.01x	-.--%	30.64B
AFFIRM HOLDINGS, INC.	37.78x	4.06x	12.95x	-.--%	25.41B
HITHINK ROYALFLUSH INFORMATION NETWORK CO., LTD.	34.63x	17.41x	28.56x	2.46%	22.12B
CIRCLE INTERNET GROUP, INC.	75.08x	5.98x	25.55x	-.--%	20.62B
KASPI BANK	7.12x	-	-	8.76%	17.46B
FIDELITY NATIONAL INFORMATION SERVICES, INC.	5.04x	2.68x	6.36x	5.31%	17.44B
FUTU HOLDINGS LIMITED	11.79x	-0.87x	-1.55x	-.--%	15.38B
Average	28.84x	7.02x	15.42x	2.04%	36.33B
Weighted average by Cap.	32.23x	9.08x	18.42x	1.36%