Valuation Worldline London S.E.

Stocks

Real-time Estimate Tradegate Other stock markets 09:43:23 2026-07-09 EDT			5-day change	1st Jan Change
9.965 ^EUR	-13.14%		+14.72%	-81.89%

07-02	Worldline, ING Trial AI-powered Payment Transaction with Visa in Germany	MT
07-02	Worldline, Ing and Visa Complete A Live Agentic Payment Transaction in Europe	CI

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	568.7	-	-
Change	-	-25.12%	-56.92%	-45.78%	-81.55%	28.23%	-	-
Enterprise Value (EV) ¹	16,872	12,495	6,245	4,014	2,380	2,011	2,015	1,946
Change	-	-25.94%	-50.02%	-35.72%	-40.72%	-15.5%	0.23%	-3.45%
P/E	-18.2x	34.8x	-5.4x	-8.07x	-0.09x	-2.35x	-3.31x	-4.73x
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	0.51x
EV / EBITDA	18.1x	11x	5.63x	3.75x	3.23x	3.04x	2.94x	2.68x
EV / EBIT	25.3x	14.5x	7.9x	5.84x	6.23x	5.77x	5.42x	4.75x
EV / FCF	41.4x	24x	17.6x	20x	-91.5x	-26.2x	75.3x	19.4x
FCF Yield	2.41%	4.16%	5.69%	5.01%	-1.09%	-3.82%	1.33%	5.16%
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	1,960.40	1,461.20	626.80	339.12	62.48	10.05	10.05	10.05
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ROBINHOOD MARKETS, INC.	60.49x	18.93x	36.79x	-.--%	102B
INTUIT INC.	17.09x	3.43x	8.11x	1.75%	74.43B
ADYEN N.V.	21.55x	6.09x	11.47x	-.--%	29.86B
AFFIRM HOLDINGS, INC.	65.6x	6.01x	20.93x	-.--%	27.22B
HITHINK ROYALFLUSH INFORMATION NETWORK CO., LTD.	40.77x	21.57x	34.85x	2.05%	24.98B
FIDELITY NATIONAL INFORMATION SERVICES, INC.	6.11x	2.82x	6.56x	4.46%	21.11B
KASPI BANK	7.32x	-	-	8.29%	16.62B
CIRCLE INTERNET GROUP, INC.	78.08x	4.4x	20.95x	-.--%	15.93B
FUTU HOLDINGS LIMITED	11.19x	-0.8x	-1.4x	-.--%	13.41B
Average	34.24x	7.80x	17.28x	1.84%	36.2B
Weighted average by Cap.	38.52x	10.33x	21.35x	1.27%