Valuation ACI Worldwide, Inc.

Equities

Market Closed - Nasdaq Other stock markets 21:00:00 05/12/2025 GMT			5-day change	1st Jan Change
45.91 ^USD	-0.95%		-2.03%	-11.56%

11-06	ACI Worldwide, Inc. announces an Equity Buyback for $500 million worth of its shares.	CI
11-06	Tranche Update on ACI Worldwide, Inc.'s Equity Buyback Plan announced on June 13, 2024.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	4,487	4,080	2,585	3,327	5,445	4,733	-	-
Change	-	-9.08%	-36.64%	28.72%	63.66%	-13.08%	-	-
Enterprise Value (EV)	5,477	5,023	3,549	3,327	5,445	4,733	4,733	4,733
Change	-	-8.28%	-29.34%	-6.27%	63.66%	-13.08%	0%	0%
P/E ratio	62x	32.1x	18.5x	27.3x	27.2x	19.6x	17.9x	16x
PBR	-	-	-	-	-	-	-	-
PEG	-	0.4x	1.2x	-2.82x	0.4x	0.9x	1.91x	1.3x
Capitalization / Revenue	3.47x	2.98x	1.82x	2.29x	3.42x	2.71x	2.53x	2.35x
EV / Revenue	0x	0x	0x	0x	0x	2.71x	2.53x	2.35x
EV / EBITDA	0x	0x	0x	0x	0x	9.41x	8.72x	8.07x
EV / EBIT	0x	0x	0x	0x	0x	13.9x	12.4x	11.1x
EV / FCF	0x	0x	0x	0x	0x	17.8x	13.5x	12.6x
FCF Yield	7.1%	4.9%	4%	4.8%	6.31%	5.61%	7.43%	7.91%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.62	1.08	1.24	1.12	1.91	2.342	2.562	2.872
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	1,294	1,371	1,422	1,453	1,594	1,743	1,868	2,010
EBITDA ¹	359.3	383.9	373.4	395.4	465.7	503	542.6	586.2
EBIT ¹	144.7	209.9	203.8	220.4	308.1	339.7	383	424.5
Net income ¹	72.66	127.8	142.2	121.5	203.1	245.2	264	294.6
Net Debt	989.6	943.7	964.9	-	-	-	-	-
Reference price ²	38.43	34.70	23.00	30.60	51.91	45.91	45.91	45.91
Nbr of stocks (in thousands)	116,762	117,566	112,374	108,723	104,889	103,088	-	-
Announcement Date	25/02/21	24/02/22	01/03/23	29/02/24	27/02/25	-	-	-

¹USD in Million²USD

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.($)
ACI WORLDWIDE, INC.	19.61x	-	-	-	4.73B
INTUIT INC.	42.51x	8.76x	20.94x	0.69%	187B
ROBINHOOD MARKETS, INC.	65.83x	27.9x	50.35x	-.--%	119B
ROCKET COMPANIES, INC.	-145.38x	-	-	4.2%	53.59B
ADYEN N.V.	40.37x	14.5x	27.67x	-.--%	49.46B
FIDELITY NATIONAL INFORMATION SERVICES, INC.	90.01x	4.27x	10.42x	2.43%	34.52B
HITHINK ROYALFLUSH INFORMATION NETWORK CO., LTD.	68.13x	30.96x	61.5x	1.13%	25B
FUTU HOLDINGS LIMITED	17.35x	2.76x	4.57x	-.--%	23.85B
AFFIRM HOLDINGS, INC.	68.25x	6.59x	23.87x	-.--%	22.44B
CIRCLE INTERNET GROUP, INC.	-60.51x	6.6x	32.56x	-	20.16B
Average	20.62x	12.79x	28.98x	1.06%	53.99B
Weighted average by Cap.	28.92x	14.41x	30.04x	0.91%