Valuation Wise plc

Equities

Market Closed - London S.E. Other stock markets 16:35:11 10/04/2026 BST			5-day change	1st Jan Change
972.00 ^GBX	+0.75%		+4.12%	+9.09%

04-02	RBC raises Berkeley; Berenberg raises BHP	AN
03-30	Goldman Sachs raises Land Securities to 'buy'	AN

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	4,923	5,572	9,516	9,643	9,878	-	-
Change	-	13.17%	70.79%	1.33%	2.45%	-	-
Enterprise Value (EV) ¹	4,661	5,165	8,679	8,312	8,262	7,911	7,536
Change	-	10.81%	68.04%	-4.23%	-0.6%	-4.24%	-4.75%
P/E ratio	156x	49.7x	27.5x	23.8x	26.7x	25.6x	23.9x
PBR	11.7x	9.32x	9.82x	7.15x	6.14x	4.99x	4.18x
PEG	-	0x	0x	1.3x	-3.16x	5.93x	3.3x
Capitalization / Revenue	8.79x	6.59x	6.74x	5.86x	5.29x	4.56x	3.92x
EV / Revenue	8.32x	6.1x	6.15x	5.05x	4.42x	3.65x	2.99x
EV / EBITDA	38.4x	21.6x	15.1x	12.4x	14.4x	13x	11x
EV / EBIT	95.7x	65.4x	15.6x	13x	15.7x	14.1x	11.9x
EV / FCF	1.49x	24.2x	17.8x	13.5x	17x	15.1x	13.6x
FCF Yield	67.1%	4.13%	5.61%	7.4%	5.88%	6.64%	7.35%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	0.0318	0.1094	0.3373	0.3973	0.3637	0.3794	0.4068
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	559.9	846.1	1,412	1,645	1,868	2,165	2,517
EBITDA ¹	121.4	238.6	573	667.9	574	610.9	684.6
EBIT ¹	48.7	79	554.7	638	525.9	561.3	630.9
Net income ¹	32.9	114	354.6	416.7	371	386.7	422.8
Net Debt ¹	-262.1	-406.7	-836.9	-1,331	-1,617	-1,967	-2,343
Reference price ²	4.950	5.438	9.286	9.450	9.720	9.720	9.720
Nbr of stocks (in thousands)	994,590	1,024,590	1,024,777	1,020,378	1,016,295	-	-
Announcement Date	28/06/22	27/06/23	13/06/24	05/06/25	-	-	-

¹GBP in Million²GBP

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.($)
WISE PLC	26.45x	4.38x	14.25x	-.--%	13.31B
VISA, INC.	24.43x	13.31x	18.9x	0.87%	580B
PAYPAL HOLDINGS, INC.	8.88x	1.28x	6.57x	0.75%	40.7B
BLOCK, INC.	19.39x	1.29x	7.41x	-.--%	37.03B
FISERV, INC.	9.72x	2.74x	6.45x	-.--%	29.9B
CORPAY, INC.	15.04x	4.4x	8.3x	-.--%	20.61B
GLOBAL PAYMENTS INC.	12.95x	2.89x	6.08x	1.63%	18.01B
PAYPAY CORPORATION	18.13x	9.48x	34.19x	-	13.61B
ONE97 COMMUNICATIONS LIMITED	117.56x	6.81x	104.2x	-.--%	7.73B
WEX INC.	14.92x	3.03x	7.34x	-.--%	5.52B
Average	26.75x	4.96x	21.37x	0.36%	76.65B
Weighted average by Cap.	23.06x	10.83x	17.59x	0.75%