Valuation Worldline SA Wiener Boerse

Stocks

End-of-day quote Wiener Boerse Other stock markets 2026-08-07			5-day change	1st Jan Change
12.84 ^EUR	-5.83%		+4.81%	-78.98%

08-03	Worldline wraps up the sale of its Indian payments operations
08-02	ANZ Group Takes Full Ownership of Worldline Australia	MT

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	713.1	-	-
Change	-	-25.12%	-56.92%	-45.78%	-81.55%	60.76%	-	-
Enterprise Value (EV) ¹	16,872	12,495	6,245	4,014	2,380	2,090	2,060	1,980
Change	-	-25.94%	-50.02%	-35.72%	-40.72%	-12.18%	-1.41%	-3.89%
P/E	-18.2x	34.8x	-5.4x	-8.07x	-0.09x	-3.75x	-4.6x	-6x
PBR	1.52x	1.1x	0.52x	0.29x	0.13x	0.22x	0.21x	0.22x
PEG	-	-0x	0x	0.1x	-0x	0x	0.2x	0.3x
Capitalization / Revenue	3.73x	2.36x	0.96x	0.52x	0.11x	0.19x	0.19x	0.19x
EV / Revenue	4.57x	2.86x	1.35x	0.87x	0.59x	0.56x	0.55x	0.52x
EV / EBITDA	18.1x	11x	5.63x	3.75x	3.23x	3.18x	3.02x	2.75x
EV / EBIT	25.3x	14.5x	7.9x	5.84x	6.23x	6.18x	5.54x	4.85x
EV / FCF	41.4x	24x	17.6x	20x	-91.5x	-31.4x	61.5x	18.2x
FCF Yield	2.41%	4.16%	5.69%	5.01%	-1.09%	-3.18%	1.63%	5.48%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-107.6	42	-116	-42	-734	-3.36	-2.738	-2.1
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	3,689	4,364	4,610	4,632	4,030	3,727	3,721	3,798
EBITDA ¹	933	1,133	1,110	1,070	737	657.1	681.9	719.4
EBIT ¹	668.1	864.1	790	687	382	338.2	371.9	408.7
Net income ¹	-751	299	-817	-297	-5,138	-187.3	-98.39	-30.08
Net Debt ¹	3,126	2,202	1,811	1,610	1,936	1,377	1,347	1,267
Reference price ²	1,960.40	1,461.20	626.80	339.12	62.48	12.60	12.60	12.60
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.($)
INTUIT INC.	20.45x	4.11x	9.72x	1.47%	88.97B
ROBINHOOD MARKETS, INC.	45.1x	15.11x	28.37x	-.--%	83.88B
ADYEN N.V.	24.41x	7.1x	13.62x	-.--%	33.95B
HITHINK ROYALFLUSH INFORMATION NETWORK CO., LTD.	43.3x	22.68x	37.09x	1.93%	26.75B
AFFIRM HOLDINGS, INC.	60.92x	5.53x	19.25x	-.--%	25.2B
FIDELITY NATIONAL INFORMATION SERVICES, INC.	6.32x	3.02x	7.17x	4.2%	22.06B
KASPI BANK	7.51x	-	-	8.03%	17.16B
CIRCLE INTERNET GROUP, INC.	63.82x	4.78x	20.98x	-.--%	16.93B
FUTU HOLDINGS LIMITED	12.76x	-0.17x	-0.3x	-.--%	15.28B
Average	31.62x	7.77x	16.99x	1.74%	36.69B
Weighted average by Cap.	32.31x	8.83x	18.19x	1.25%