|
Market Closed -
OTC Markets
15:37:13 03/08/2026 BST
|
5-day change | 1st Jan Change | ||
| 15.50 USD | +33.62% |
|
-.--% | -79.61% |
| 08-16 | Europe's heatwaves expose insurance gap as business losses mount | RE |
| 08-03 | Worldline wraps up the sale of its Indian payments operations |  |
Company Valuation: Worldline
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 13,747 | 10,293 | 4,434 | 2,404 | 443.6 | 789.5 | - | - |
| Change | - | -25.12% | -56.92% | -45.78% | -81.55% | 77.98% | - | - |
| Enterprise Value (EV) 1 | 16,872 | 12,495 | 6,245 | 4,014 | 2,380 | 1,985 | 2,100 | 2,009 |
| Change | - | -25.94% | -50.02% | -35.72% | -40.72% | -16.56% | 5.75% | -4.32% |
| P/E | -18.2x | 34.8x | -5.4x | -8.07x | -0.09x | -4.15x | -5.09x | -6.64x |
| PBR | 1.52x | 1.1x | 0.52x | 0.29x | 0.13x | 0.25x | 0.23x | 0.24x |
| PEG | - | -0x | 0x | 0.1x | -0x | 0x | 0.3x | 0.3x |
| Capitalization / Revenue | 3.73x | 2.36x | 0.96x | 0.52x | 0.11x | 0.21x | 0.21x | 0.21x |
| EV / Revenue | 4.57x | 2.86x | 1.35x | 0.87x | 0.59x | 0.53x | 0.57x | 0.53x |
| EV / EBITDA | 18.1x | 11x | 5.63x | 3.75x | 3.23x | 3.03x | 3.1x | 2.83x |
| EV / EBIT | 25.3x | 14.5x | 7.9x | 5.84x | 6.23x | 5.92x | 5.62x | 4.94x |
| EV / FCF | 41.4x | 24x | 17.6x | 20x | -91.5x | -29.9x | 62.7x | 18.5x |
| FCF Yield | 2.41% | 4.16% | 5.69% | 5.01% | -1.09% | -3.35% | 1.6% | 5.41% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -107.6 | 42 | -116 | -42 | -734 | -3.36 | -2.738 | -2.1 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 3,689 | 4,364 | 4,610 | 4,632 | 4,030 | 3,734 | 3,714 | 3,790 |
| EBITDA 1 | 933 | 1,133 | 1,110 | 1,070 | 737 | 656.4 | 676.4 | 710.7 |
| EBIT 1 | 668.1 | 864.1 | 790 | 687 | 382 | 335.2 | 373.5 | 406.7 |
| Net income 1 | -751 | 299 | -817 | -297 | -5,138 | -173.3 | -76.61 | -16.16 |
| Net Debt 1 | 3,126 | 2,202 | 1,811 | 1,610 | 1,936 | 1,196 | 1,310 | 1,219 |
| Reference price 2 | 1,960.40 | 1,461.20 | 626.80 | 339.12 | 62.48 | 13.95 | 13.95 | 13.95 |
| Nbr of stocks (in thousands) | 7,012 | 7,044 | 7,074 | 7,089 | 7,099 | 56,592 | - | - |
| Announcement Date | 22/02/22 | 21/02/23 | 28/02/24 | 26/02/25 | 25/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 54.33x | 18.45x | 34.33x | -.--% | 102B | |
| 15.41x | 3.23x | 7.21x | 1.75% | 83.58B | |
| 23.83x | 6.8x | 13.08x | -.--% | 33.73B | |
| 37.92x | 19.2x | 31.5x | 2.25% | 24.2B | |
| 34.38x | 3.61x | 11.63x | -.--% | 22.94B | |
| 85.26x | 6.77x | 28.83x | -.--% | 22.93B | |
| 5.79x | 2.86x | 6.8x | 4.67% | 19.86B | |
| 7.46x | - | - | 8.46% | 18.46B | |
| 11.92x | -0.71x | -1.26x | -.--% | 15.91B | |
| Average | 30.70x | 7.53x | 16.51x | 1.9% | 38.17B | |
| Weighted average by Cap. | 34.15x | 9.62x | 19.53x | 1.31% |
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
- Stock Market
- Stocks
- WLN Stock
- WWLNF Stock
- Valuation Worldline
Select your edition
All financial news and data tailored to specific country editions
