Valuation Wise plc BOERSE MUENCHEN

Stocks

Real-time BOERSE MUENCHEN Other stock markets			5-day change	1st Jan Change
- ^EUR	-.--%		+1.81%	+19.81%

07-02	AlphaValue/Baader Europe Downgrades Wise to Reduce, Lifts PT	MT
06-30	Chrysalis Investments net asset value hit by Starling, Klarna, wefox	AN

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	4,681	5,349	9,134	9,295	8,886	9,163	-	-
Change	-	14.26%	70.76%	1.77%	-4.4%	3.12%	-	-
Enterprise Value (EV) ¹	4,419	4,942	8,297	7,965	-15,252	7,236	6,835	6,370
Change	-	11.84%	67.88%	-4.01%	-291.5%	147.44%	-5.54%	-6.8%
P/E	156x	49.7x	27.5x	23.8x	24.6x	20.7x	20.5x	14.7x
PBR	11.7x	9.32x	9.82x	7.15x	6.32x	4.3x	3.52x	3.83x
PEG	-	0x	0x	1.3x	-3.17x	1.1x	20.63x	0.4x
Capitalization / Revenue	8.36x	6.32x	6.47x	5.65x	4.69x	4.35x	3.89x	2.98x
EV / Revenue	7.89x	5.84x	5.88x	4.84x	-8.05x	3.44x	2.9x	2.07x
EV / EBITDA	36.4x	20.7x	14.5x	11.9x	-33.3x	10.8x	10.3x	8.09x
EV / EBIT	90.7x	62.6x	15x	12.5x	-34.1x	15.4x	12.9x	10.7x
EV / FCF	1.41x	23.2x	17.1x	12.9x	-2.68x	12.9x	10.2x	7.76x
FCF Yield	70.7%	4.32%	5.86%	7.73%	-37.4%	7.75%	9.85%	12.9%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.0318	0.1094	0.3373	0.3973	0.3664	0.4327	0.437	0.606
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	559.9	846.1	1,412	1,645	1,894	2,105	2,357	3,071
EBITDA ¹	121.4	238.6	573	667.9	457.8	671	666.6	787.3
EBIT ¹	48.7	79	554.7	638	447	471	531.7	594
Net income ¹	32.9	114	354.6	416.7	377.3	370.1	394.8	587.2
Net Debt ¹	-262.1	-406.7	-836.9	-1,331	-24,138	-1,927	-2,328	-2,793
Reference price ²	4.950	5.438	9.286	9.450	9.030	8.938	8.938	8.938
Nbr of stocks (in thousands)	945,737	983,649	983,649	983,649	984,059	1,025,165	-	-
Announcement Date	28/06/22	27/06/23	13/06/24	05/06/25	26/06/26	-	-	-

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.($)
TENCENT HOLDINGS LIMITED	15.68x	4.27x	9.98x	1.31%	534B
NETFLIX, INC.	20.56x	6.08x	18.28x	-.--%	307B
UBER TECHNOLOGIES, INC.	23.47x	2.51x	12.98x	-.--%	145B
SPOTIFY TECHNOLOGY S.A.	36.02x	4.42x	29.13x	-.--%	108B
PROSUS N.V.	11.07x	8.13x	93.08x	0.62%	94.98B
AIRBNB, INC.	30.09x	5.72x	16.14x	-.--%	90.81B
DOORDASH, INC.	76.06x	4.47x	21.81x	-.--%	84.32B
SK SQUARE CO., LTD.	2.94x	55.5x	2.01x	0.18%	77.15B
NASPERS LIMITED	8.61x	2.85x	44.83x	0.72%	38.42B
Average	24.95x	10.44x	27.58x	0.32%	164.31B
Weighted average by Cap.	22.12x	7.47x	20.27x	0.54%