Valuation Worldline Börse Stuttgart

Stocks

Real-time Estimate Tradegate Other stock markets 07:04:23 2026-07-03 EDT			5-day change	1st Jan Change
10.62 ^EUR	+0.08%		+3.21%	-35.29%

11:20pm	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	609.7	-	-
Change	-	-25.12%	-56.92%	-45.78%	-81.55%	37.46%	-	-
Enterprise Value (EV) ¹	16,872	12,495	6,245	4,014	2,380	2,139	2,081	2,009
Change	-	-25.94%	-50.02%	-35.72%	-40.72%	-10.1%	-2.72%	-3.46%
P/E	-18.2x	34.8x	-5.4x	-8.07x	-0.09x	-2.72x	-3.81x	-6.07x
PBR	1.52x	1.1x	0.52x	0.29x	-	0.17x	0.17x	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	0.16x	0.16x	0.16x
EV / Revenue	4.57x	2.86x	1.35x	0.87x	0.59x	0.57x	0.55x	0.52x
EV / EBITDA	18.1x	11x	5.63x	3.75x	3.23x	3.21x	3.04x	2.77x
EV / EBIT	25.3x	14.5x	7.9x	5.84x	6.23x	6.14x	5.58x	4.9x
EV / FCF	41.4x	24x	17.6x	20x	-91.5x	-28x	77.3x	20x
FCF Yield	2.41%	4.16%	5.69%	5.01%	-1.09%	-3.57%	1.29%	5%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-107.6	42	-116	-42	-734	-3.956	-2.83	-1.777
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	3,689	4,364	4,610	4,632	4,030	3,771	3,753	3,843
EBITDA ¹	933	1,133	1,110	1,070	737	666.4	685.2	724.9
EBIT ¹	668.1	864.1	790	687	382	348.6	372.9	410
Net income ¹	-751	299	-817	-297	-5,138	-169.7	-93.55	-22.94
Net Debt ¹	3,126	2,202	1,811	1,610	1,936	1,529	1,471	1,399
Reference price ²	1,960.40	1,461.20	626.80	339.12	62.48	10.78	10.78	10.78
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.($)
ROBINHOOD MARKETS, INC.	60.37x	18.83x	36.55x	-.--%	102B
INTUIT INC.	17.3x	3.47x	8.21x	1.73%	75.32B
ADYEN N.V.	22.16x	6.36x	11.99x	-.--%	30.87B
HITHINK ROYALFLUSH INFORMATION NETWORK CO., LTD.	44.72x	23.8x	38.44x	1.87%	27.44B
AFFIRM HOLDINGS, INC.	68.28x	6.27x	21.84x	-.--%	28.33B
FIDELITY NATIONAL INFORMATION SERVICES, INC.	6.25x	2.84x	6.73x	4.35%	21.61B
KASPI BANK	7.6x	-	-	7.99%	17.07B
CIRCLE INTERNET GROUP, INC.	78.75x	4.44x	21.16x	-.--%	16.06B
FUTU HOLDINGS LIMITED	11.12x	-0.82x	-1.45x	-.--%	13.32B
Average	35.17x	8.15x	17.93x	1.77%	36.84B
Weighted average by Cap.	39.08x	10.56x	21.75x	1.24%