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 9,993 - -
Change - -32% 6.05% 79.57% 53.54% -47.53% - -
Enterprise Value (EV) 1 8,692 6,514 6,507 11,675 18,238 9,582 9,280 8,894
Change - -25.06% -0.12% 79.43% 56.22% -47.46% -3.15% -4.16%
P/E Ratio -146x -36x -62.4x -2,144x 279x 68x 56.5x 39.1x
PBR 6.23x - 5.81x 9.28x 13.3x 8.69x 6.29x 4.63x
PEG - -0x 1.7x 22.6x -0x 1x 2.8x 0.9x
Capitalization / Revenue 12.9x 8.02x 7.63x 12.7x 15.8x 6.78x 5.85x 5.08x
EV / Revenue 11.7x 8.02x 7.19x 11.9x 15.2x 6.5x 5.44x 4.52x
EV / EBITDA 202x -252x 220x 100x 80.5x 27.8x 21.3x 15.5x
EV / EBIT 334x -144x 557x 117x 87.6x 29.9x 22.7x 16.8x
EV / FCF 105x -109x 310x 65.9x 65x 27.9x 22x 16.9x
FCF Yield 0.95% -0.92% 0.32% 1.52% 1.54% 3.58% 4.54% 5.93%
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 1,707 1,966
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 99.5 208.2 320.7 408.2 530.4
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 -411.3 -713 -1,100
Reference price 2 115.20 77.72 84.82 150.07 226.22 120.03 120.03 120.03
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 Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
68x6.5x27.84x-.--% 9.99B
33.14x9.79x18.13x1.01% 554B
20.06x3.95x12.05x1.88% 194B
52.35x6.2x17.06x-.--% 107B
35.02x3.31x11.94x0.19% 44.04B
5.87x105.92x1242.85x-.--% 46.11B
31.15x12.17x19.84x-.--% 27.4B
28.18x1.67x15.26x-.--% 14.52B
22.35x3.2x10.8x - 11.7B
18.56x3.19x11.74x2.83% 10.02B
Average 31.47x 15.59x 138.75x 0.66% 101.92B
Weighted average by Cap. 31.48x 12.14x 71.95x 0.96%

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.
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!