Financials WisdomTree, Inc.

Equities

WT

US97717P1049

Investment Management & Fund Operators

Real-time Estimate Cboe BZX 18:25:26 07/05/2024 BST 5-day change 1st Jan Change
9.375 USD -0.27% Intraday chart for WisdomTree, Inc. +5.28% +35.21%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 737.2 776.2 869.4 780 1,007 1,384 - -
Enterprise Value (EV) 1 838.2 834.5 920.1 842.9 1,282 1,559 1,449 1,391
P/E ratio 40.3 x -21.4 x 19.7 x 17.6 x 10.8 x 16.8 x 15.5 x -
Yield 2.48% 2.24% 1.96% - 1.73% 1.27% 1.27% 1.27%
Capitalization / Revenue 2.75 x 3.06 x 2.86 x 2.59 x 2.88 x 3.39 x 3.11 x 2.87 x
EV / Revenue 3.12 x 3.29 x 3.02 x 2.8 x 3.67 x 3.81 x 3.25 x 2.88 x
EV / EBITDA 15.4 x 14.8 x 10.2 x 11.9 x 13.6 x 10.8 x 9.76 x 9.36 x
EV / FCF 17.9 x 28.9 x 12.3 x - 15 x 18.5 x 14.3 x -
FCF Yield 5.58% 3.47% 8.15% - 6.68% 5.4% 6.97% -
Price to Book 2.04 x 2.99 x 2.21 x 1.82 x 2.55 x 2.41 x 2.03 x 1.8 x
Nbr of stocks (in thousands) 152,321 145,087 142,053 143,125 145,294 146,808 - -
Reference price 2 4.840 5.350 6.120 5.450 6.930 9.430 9.430 9.430
Announcement Date 31/01/20 29/01/21 28/01/22 03/02/23 02/02/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 268.4 253.7 304.3 301.3 349 408.7 445.5 482.5
EBITDA 1 54.58 56.52 89.8 70.73 94.24 144.1 148.5 148.6
EBIT 1 53.53 55.5 89.06 64.54 93.37 129.6 139.7 140.7
Operating Margin 19.95% 21.88% 29.26% 21.42% 26.75% 31.72% 31.37% 29.16%
Earnings before Tax (EBT) 1 30.26 -35.22 56.67 39.95 119 121.8 133.7 -
Net income 1 19.71 -35.66 49.8 50.68 102.5 93.36 101.3 -
Net margin 7.34% -14.05% 16.36% 16.82% 29.38% 22.84% 22.73% -
EPS 2 0.1200 -0.2500 0.3100 0.3100 0.6400 0.5625 0.6067 -
Free Cash Flow 1 46.76 28.92 75.02 - 85.6 84.12 101 -
FCF margin 17.42% 11.4% 24.65% - 24.52% 20.58% 22.68% -
FCF Conversion (EBITDA) 85.68% 51.17% 83.55% - 90.83% 58.36% 68.05% -
FCF Conversion (Net income) 237.21% - 150.66% - 83.47% 90.1% 99.78% -
Dividend per Share 2 0.1200 0.1200 0.1200 - 0.1200 0.1200 0.1200 0.1200
Announcement Date 31/01/20 29/01/21 28/01/22 03/02/23 02/02/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 78.11 79.18 78.37 77.25 72.41 73.31 82.04 85.72 90.42 90.84 96.84 101.3 103.8 105.9 106.4
EBITDA 1 24.39 22.61 20.17 17.88 17.38 14.39 17.65 23.22 27.01 26.37 29.03 36.23 37.27 38.66 34.5
EBIT 1 24.2 22.56 20.12 17.83 14.87 11.72 17.54 23.09 26.7 26.04 28.64 32.58 33.68 34.6 31.42
Operating Margin 30.98% 28.5% 25.68% 23.08% 20.54% 15.99% 21.38% 26.94% 29.53% 28.66% 29.58% 32.15% 32.45% 32.67% 29.52%
Earnings before Tax (EBT) 1 6.333 15.27 -26.97 10.68 84.56 -28.31 17.62 57.81 18.82 24.76 27.81 30.46 31.31 32.23 29.1
Net income 1 5.833 11.19 -10.26 8.005 81.23 -28.29 16.23 54.25 12.98 19.08 22.11 23.08 23.76 24.44 22.04
Net margin 7.47% 14.13% -13.09% 10.36% 112.17% -38.59% 19.79% 63.29% 14.36% 21% 22.83% 22.77% 22.89% 23.07% 20.71%
EPS 2 0.0400 0.0700 -0.0800 0.0500 0.5000 -0.2000 0.1000 0.3200 0.0700 0.1600 0.1300 0.1425 0.1400 0.1450 0.1300
Dividend per Share 2 0.0300 0.0300 0.0300 0.0300 0.0300 - 0.0300 0.0300 0.0300 0.0300 0.0300 0.0300 0.0300 0.0300 0.0300
Announcement Date 29/10/21 28/01/22 29/04/22 29/07/22 28/10/22 03/02/23 28/04/23 28/07/23 27/10/23 02/02/24 26/04/24 - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 101 58.3 50.7 62.9 275 174 64.3 6.14
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 1.85 x 1.032 x 0.5652 x 0.8889 x 2.917 x 1.209 x 0.4328 x 0.0413 x
Free Cash Flow 1 46.8 28.9 75 - 85.6 84.1 101 -
ROE (net income / shareholders' equity) 10% 13.2% 15.3% 9.92% 14.8% 17% 15.7% 14.8%
ROA (Net income/ Total Assets) - - 0.07% 0.05% 0.12% 0.09% 0.09% -
Assets 1 - - 72,485 99,772 84,497 106,091 117,744 -
Book Value Per Share 2 2.370 1.790 2.770 2.990 2.720 3.920 4.640 5.250
Cash Flow per Share 0.2800 0.2000 0.4700 - - - - -
Capex - - - - - - - -
Capex / Sales - - - - - - - -
Announcement Date 31/01/20 29/01/21 28/01/22 03/02/23 02/02/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
C
More Ratings
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
7
Last Close Price
9.43 USD
Average target price
10.61 USD
Spread / Average Target
+12.48%
Consensus
  1. Stock Market
  2. Equities
  3. WT Stock
  4. Financials WisdomTree, Inc.