Company Valuation: Guidewire Software, Inc.

Data adjusted to current consolidation scope
Fiscal Period: July 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 9,579 6,514 6,908 12,405 19,047 11,411 - -
Change - -32% 6.05% 79.57% 53.54% -40.09% - -
Enterprise Value (EV) 1 8,692 6,514 6,507 11,675 18,238 10,947 10,707 10,410
Change - -25.06% -0.12% 79.43% 56.22% -39.98% -2.19% -2.77%
P/E -146x -36x -62.4x -2,144x 279x 77.7x 64.6x 44.7x
PBR 6.23x - 5.81x 9.28x 13.3x 9.93x 7.19x 5.29x
PEG - -0x 1.7x 22.6x -0x 1x 3.2x 1x
Capitalization / Revenue 12.9x 8.02x 7.63x 12.7x 15.8x 7.74x 6.68x 5.8x
EV / Revenue 11.7x 8.02x 7.19x 11.9x 15.2x 7.43x 6.27x 5.29x
EV / EBITDA 202x -252x 220x 100x 80.5x 31.8x 24.6x 18.1x
EV / EBIT 334x -144x 557x 117x 87.6x 34.2x 26.4x 19.8x
EV / FCF 105x -109x 310x 65.9x 65x 31.9x 25.4x 19.7x
FCF Yield 0.95% -0.92% 0.32% 1.52% 1.54% 3.13% 3.94% 5.06%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.79 -2.16 -1.36 -0.07 0.81 1.765 2.123 3.066
Distribution rate - - - - - - - -
Net sales 1 743.3 812.6 905.3 980.5 1,202 1,474 1,708 1,968
EBITDA 1 42.98 -25.83 29.63 116.3 226.6 344.1 434.9 575.3
EBIT 1 25.99 -45.29 11.68 99.5 208.2 320.5 405.9 525.6
Net income 1 -66.51 -180.4 -111.9 -6.103 69.8 153.9 182.2 255.8
Net Debt 1 -887.4 - -401.5 -730.6 -808.6 -464.1 -703.9 -1,001
Reference price 2 115.20 77.72 84.82 150.07 226.22 137.06 137.06 137.06
Nbr of stocks (in thousands) 83,155 83,816 81,445 82,663 84,195 83,256 - -
Announcement Date 02/09/21 06/09/22 07/09/23 05/09/24 04/09/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
77.65x7.43x31.81x-.--% 11.41B
22.16x6.06x10.69x1.43% 408B
19.84x4.13x12.94x1.87% 192B
55.66x6.61x18.18x-.--% 114B
33.82x3.21x11.54x0.2% 42.53B
4.49x80.79x684.28x-.--% 34.23B
34.27x13.25x21.6x-.--% 30.15B
33.31x2.03x18.52x-.--% 17.16B
23.92x3.42x11.51x - 12.53B
18.97x3.24x11.91x2.76% 10.14B
Average 32.41x 13.02x 83.30x 0.7% 87.22B
Weighted average by Cap. 27.26x 8.62x 39.48x 1.14%

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

  1. Stock Market
  2. Stocks
  3. GWRE Stock
  4. Valuation Guidewire Software, Inc.