Valuation Wise plc

Equities

Market Closed - London S.E. Other stock markets 16:35:15 18/02/2026 GMT			5-day change	1st Jan Change
863.00 ^GBX	-1.71%		-3.79%	-3.14%

02-04	Wise PLC - Holding(s) in company	RE
01-22	RBC cuts Admiral, Citigroup cuts Beazley	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	8,771	-	-
Change	-	13.17%	70.79%	1.33%	-9.04%	-	-
Enterprise Value (EV) ¹	4,661	5,165	8,679	8,312	7,119	6,762	6,378
Change	-	10.81%	68.04%	-4.23%	-14.34%	-5.03%	-5.68%
P/E ratio	156x	49.7x	27.5x	23.8x	23.9x	22.7x	21x
PBR	11.7x	9.32x	9.82x	7.15x	5.45x	4.44x	3.74x
PEG	-	0x	0x	1.3x	-2.61x	4.23x	2.56x
Capitalization / Revenue	8.79x	6.59x	6.74x	5.86x	4.7x	4.07x	3.51x
EV / Revenue	8.32x	6.1x	6.15x	5.05x	3.81x	3.14x	2.55x
EV / EBITDA	38.4x	21.6x	15.1x	12.4x	12.4x	11.1x	9.37x
EV / EBIT	95.7x	65.4x	15.6x	13x	13.6x	12.1x	10.2x
EV / FCF	1.49x	24.2x	17.8x	13.5x	14.7x	12.9x	11.5x
FCF Yield	67.1%	4.13%	5.61%	7.4%	6.82%	7.76%	8.68%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	0.0318	0.1094	0.3373	0.3973	0.3609	0.3803	0.4114
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	559.9	846.1	1,412	1,645	1,867	2,155	2,496
EBITDA ¹	121.4	238.6	573	667.9	573.6	610.5	680.4
EBIT ¹	48.7	79	554.7	638	525	559.6	625.5
Net income ¹	32.9	114	354.6	416.7	371.9	389.4	424.8
Net Debt ¹	-262.1	-406.7	-836.9	-1,331	-1,651	-2,009	-2,393
Reference price ²	4.950	5.438	9.286	9.450	8.630	8.630	8.630
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	24.33x	3.89x	12.68x	-.--%	12.07B
ONE97 COMMUNICATIONS LIMITED	123.85x	7.35x	116.91x	-.--%	8.25B
EDENRED SE	8.42x	2.01x	4.43x	7.27%	5.1B
NEXI S.P.A	8.98x	2.46x	4.65x	8.19%	4.46B
GMO PAYMENT GATEWAY, INC.	23.15x	3.78x	8.69x	2.3%	3.64B
LAKALA PAYMENT CO., LTD.	26.41x	2.91x	21.02x	1.65%	2.99B
XGD INC.	25.83x	-	-	1.94%	2.21B
E-FINANCE FOR DIGITAL AND FINANCIAL INVESTMENTS S.A.E.	34.77x	10.71x	22.08x	1.67%	1.66B
Average	34.47x	4.73x	27.21x	2.88%	5.05B
Weighted average by Cap.	41.52x	4.43x	33.85x	2.33%