Valuation Worldline Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 18:42:22 15/09/2026 BST			5-day change	1st Jan Change
13.59 ^EUR	-1.74%		-3.30%	-79.17%

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

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	783.7	-	-
Change	-	-25.12%	-56.92%	-45.78%	-81.55%	76.68%	-	-
Enterprise Value (EV) ¹	16,872	12,495	6,245	4,014	2,380	2,026	2,129	2,039
Change	-	-25.94%	-50.02%	-35.72%	-40.72%	-14.85%	5.07%	-4.25%
P/E	-18.2x	34.8x	-5.4x	-8.07x	-0.09x	-4.12x	-5.06x	-6.6x
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	0.54x	0.57x	0.54x
EV / EBITDA	18.1x	11x	5.63x	3.75x	3.23x	3.09x	3.14x	2.87x
EV / EBIT	25.3x	14.5x	7.9x	5.84x	6.23x	6.03x	5.69x	5.02x
EV / FCF	41.4x	24x	17.6x	20x	-91.5x	-27.5x	60.8x	18.9x
FCF Yield	2.41%	4.16%	5.69%	5.01%	-1.09%	-3.63%	1.65%	5.29%
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	3,733	3,713	3,788
EBITDA ¹	933	1,133	1,110	1,070	737	656.2	677.1	710.2
EBIT ¹	668.1	864.1	790	687	382	335.8	374.5	406.3
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	1,243	1,345	1,255
Reference price ²	1,960.40	1,461.20	626.80	339.12	62.48	13.85	13.85	13.85
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

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.($)
ROBINHOOD MARKETS, INC.	54.75x	18.61x	34.62x	-.--%	103B
INTUIT INC.	16.71x	3.53x	7.88x	1.61%	90.63B
ADYEN N.V.	24.66x	7.16x	13.76x	-.--%	34.66B
AFFIRM HOLDINGS, INC.	37.09x	3.94x	12.7x	-.--%	24.76B
CIRCLE INTERNET GROUP, INC.	91.96x	7.37x	31.39x	-.--%	24.73B
HITHINK ROYALFLUSH INFORMATION NETWORK CO., LTD.	36.12x	18.23x	29.89x	2.36%	23.04B
FIDELITY NATIONAL INFORMATION SERVICES, INC.	5.73x	2.85x	6.77x	4.7%	19.69B
KASPI BANK	7.72x	-	-	8.18%	19.09B
FUTU HOLDINGS LIMITED	11.68x	-0.82x	-1.44x	-.--%	15.58B
Average	31.82x	7.61x	16.95x	1.87%	39.44B
Weighted average by Cap.	35.11x	9.60x	19.77x	1.27%