Valuation Worldline SA Wiener Boerse

Stocks

Real-time Estimate Tradegate Other stock markets 03:13:54 2026-07-17 EDT			5-day change	1st Jan Change
10.12 ^EUR	+0.10%		+1.35%	-83.46%

12:45am	French and Benelux stocks-Factors to watch	RE
07-10	Milan stocks rise, but catalysts are scarce, Nexi sprints, banks attract buying	RE

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	571.5	-	-
Change	-	-25.12%	-56.92%	-45.78%	-81.55%	28.84%	-	-
Enterprise Value (EV) ¹	16,872	12,495	6,245	4,014	2,380	1,947	1,941	1,870
Change	-	-25.94%	-50.02%	-35.72%	-40.72%	-18.19%	-0.31%	-3.65%
P/E	-18.2x	34.8x	-5.4x	-8.07x	-0.09x	-2.37x	-3.05x	-3.98x
PBR	1.52x	1.1x	0.52x	0.29x	0.13x	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	0.52x	0.52x	0.49x
EV / EBITDA	18.1x	11x	5.63x	3.75x	3.23x	2.95x	2.83x	2.58x
EV / EBIT	25.3x	14.5x	7.9x	5.84x	6.23x	5.59x	5.22x	4.56x
EV / FCF	41.4x	24x	17.6x	20x	-91.5x	-25.4x	72.5x	18.6x
FCF Yield	2.41%	4.16%	5.69%	5.01%	-1.09%	-3.94%	1.38%	5.37%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-107.6	42	-116	-42	-734	-4.264	-3.317	-2.539
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	-109.8	-36.56
Net Debt ¹	3,126	2,202	1,811	1,610	1,936	1,375	1,369	1,298
Reference price ²	1,960.40	1,461.20	626.80	339.12	62.48	10.10	10.10	10.10
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.	55.41x	17.47x	33.89x	-.--%	95.47B
INTUIT INC.	18.54x	3.72x	8.8x	1.62%	80.64B
ADYEN N.V.	22.3x	6.23x	11.94x	-.--%	30.84B
AFFIRM HOLDINGS, INC.	64.42x	5.89x	20.53x	-.--%	26.74B
HITHINK ROYALFLUSH INFORMATION NETWORK CO., LTD.	39.8x	21.02x	33.96x	2.1%	24.49B
FIDELITY NATIONAL INFORMATION SERVICES, INC.	6.37x	2.91x	6.77x	4.27%	22.03B
KASPI BANK	7.35x	-	-	8.26%	16.62B
CIRCLE INTERNET GROUP, INC.	72.97x	4.15x	19.96x	-.--%	15.07B
BILLIONBRAINS GARAGE VENTURES LIMITED	61.06x	27.82x	46.64x	-	13.39B
Average	38.69x	11.15x	22.81x	2.03%	36.14B
Weighted average by Cap.	37.97x	10.80x	21.93x	1.33%