|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 10.11 EUR | -17.01% |
|
0.00% | -81.21% |
| 07-10 | 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 SA
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 | 571.7 | - | - |
| Change | - | -25.12% | -56.92% | -45.78% | -81.55% | 28.89% | - | - |
| Enterprise Value (EV) 1 | 16,872 | 12,495 | 6,245 | 4,014 | 2,380 | 2,014 | 2,018 | 1,949 |
| Change | - | -25.94% | -50.02% | -35.72% | -40.72% | -15.38% | 0.23% | -3.45% |
| P/E | -18.2x | 34.8x | -5.4x | -8.07x | -0.09x | -2.22x | -3.13x | -4.48x |
| PBR | 1.52x | 1.1x | 0.52x | 0.29x | 0.13x | 0.18x | 0.19x | 0.2x |
| PEG | - | -0x | 0x | 0.1x | -0x | 0x | 0.1x | 0.1x |
| 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 | 3.05x | 2.95x | 2.69x |
| EV / EBIT | 25.3x | 14.5x | 7.9x | 5.84x | 6.23x | 5.78x | 5.42x | 4.76x |
| EV / FCF | 41.4x | 24x | 17.6x | 20x | -91.5x | -26.2x | 75.4x | 19.4x |
| FCF Yield | 2.41% | 4.16% | 5.69% | 5.01% | -1.09% | -3.81% | 1.33% | 5.15% |
| 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 | 9.519 | 9.519 | 9.519 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 59.11x | 18.76x | 36.3x | -.--% | 102B | |
| 17.76x | 3.56x | 8.42x | 1.69% | 77.26B | |
| 21.31x | 5.98x | 11.35x | -.--% | 29.89B | |
| 68.14x | 6.26x | 21.81x | -.--% | 28.28B | |
| 39.31x | 20.75x | 33.52x | 2.13% | 24.19B | |
| 6.07x | 2.81x | 6.54x | 4.49% | 20.97B | |
| 7.47x | - | - | 8.12% | 16.95B | |
| 75.96x | 4.35x | 20.79x | -.--% | 15.71B | |
| 60.51x | 27.56x | 46.21x | - | 13.31B | |
| Average | 39.52x | 11.25x | 23.12x | 2.05% | 36.53B | |
| Weighted average by Cap. | 40.09x | 11.37x | 23.11x | 1.31% |
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
- WO61 Stock
- Valuation Worldline SA
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
