|
Market Closed -
Euronext Paris
16:55:00 15/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 11.32 EUR | +5.91% |
|
+9.10% | -81.89% |
| 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 | 640.5 | - | - |
| Change | - | -25.12% | -56.92% | -45.78% | -81.55% | 44.4% | - | - |
| Enterprise Value (EV) 1 | 16,872 | 12,495 | 6,245 | 4,014 | 2,380 | 1,894 | 1,958 | 1,874 |
| Change | - | -25.94% | -50.02% | -35.72% | -40.72% | -20.42% | 3.39% | -4.28% |
| P/E | -18.2x | 34.8x | -5.4x | -8.07x | -0.09x | -3.83x | -5.6x | -9.94x |
| PBR | 1.52x | 1.1x | 0.52x | 0.29x | 0.13x | 0.17x | 0.18x | 0.19x |
| PEG | - | -0x | 0x | 0.1x | -0x | 0x | 0.2x | 0.2x |
| Capitalization / Revenue | 3.73x | 2.36x | 0.96x | 0.52x | 0.11x | 0.17x | 0.17x | 0.17x |
| EV / Revenue | 4.57x | 2.86x | 1.35x | 0.87x | 0.59x | 0.51x | 0.53x | 0.49x |
| EV / EBITDA | 18.1x | 11x | 5.63x | 3.75x | 3.23x | 2.86x | 2.89x | 2.64x |
| EV / EBIT | 25.3x | 14.5x | 7.9x | 5.84x | 6.23x | 5.59x | 5.2x | 4.61x |
| EV / FCF | 41.4x | 24x | 17.6x | 20x | -91.5x | -32.5x | 46x | 16.3x |
| FCF Yield | 2.41% | 4.16% | 5.69% | 5.01% | -1.09% | -3.08% | 2.17% | 6.15% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -107.6 | 42 | -116 | -42 | -734 | -2.79 | -1.909 | -1.075 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 3,689 | 4,364 | 4,610 | 4,632 | 4,030 | 3,730 | 3,714 | 3,788 |
| EBITDA 1 | 933 | 1,133 | 1,110 | 1,070 | 737 | 661.3 | 676.7 | 710.2 |
| EBIT 1 | 668.1 | 864.1 | 790 | 687 | 382 | 338.8 | 376.6 | 406.7 |
| Net income 1 | -751 | 299 | -817 | -297 | -5,138 | -164.3 | -66.44 | -9.07 |
| Net Debt 1 | 3,126 | 2,202 | 1,811 | 1,610 | 1,936 | 1,253 | 1,317 | 1,234 |
| Reference price 2 | 1,960.40 | 1,461.20 | 626.80 | 339.12 | 62.48 | 10.69 | 10.69 | 10.69 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | -3.83x | 0.5x | 2.81x | -.--% | 673M | |
| 46.93x | 16.11x | 29.92x | -.--% | 90.88B | |
| 15.3x | 3.21x | 7.14x | 1.76% | 82.96B | |
| 23.97x | 6.86x | 13.19x | -.--% | 32.42B | |
| 35.21x | 3.76x | 12.08x | -.--% | 23.79B | |
| 35.01x | 17.62x | 28.9x | 2.44% | 22.39B | |
| 73.16x | 5.86x | 25.03x | -.--% | 20.29B | |
| 7.42x | - | - | 8.4% | 18.04B | |
| 5.29x | 2.74x | 6.51x | 5.05% | 18.29B | |
| 11.76x | -0.88x | -1.56x | -.--% | 15.34B | |
| Average | 25.02x | 6.20x | 13.78x | 1.76% | 32.51B | |
| Weighted average by Cap. | 30.23x | 8.44x | 17.19x | 1.37% |
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
- Valuation Worldline
Select your edition
All financial news and data tailored to specific country editions
