|
Market Closed -
Euronext Paris
16:55:00 16/10/2026 BST
|
After hours 18:34:12 | |||
| 11.86 EUR | +4.75% |
|
11.78 | -0.64% |
| 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 | -4.06x | -5.93x | -10.5x |
| PBR | 1.52x | 1.1x | 0.52x | 0.29x | 0.13x | 0.17x | 0.19x | 0.2x |
| 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 | 11.32 | 11.32 | 11.32 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | -4.06x | 0.51x | 2.86x | -.--% | 718M | |
| 48.29x | 16.61x | 30.84x | -.--% | 93.5B | |
| 16.23x | 3.43x | 7.64x | 1.64% | 88.23B | |
| 24.47x | 7.07x | 13.6x | -.--% | 33.33B | |
| 37.91x | 4.09x | 13.15x | -.--% | 25.62B | |
| 35.4x | 17.83x | 29.25x | 2.41% | 22.65B | |
| 79.98x | 6.49x | 27.71x | -.--% | 22.19B | |
| 5.39x | 2.76x | 6.57x | 4.9% | 18.63B | |
| 7.44x | - | - | 8.39% | 18.02B | |
| 11.8x | -0.87x | -1.54x | -.--% | 15.39B | |
| Average | 26.28x | 6.44x | 14.45x | 1.73% | 33.83B | |
| Weighted average by Cap. | 31.70x | 8.69x | 17.88x | 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
- Valuation Worldline
Select your edition
All financial news and data tailored to specific country editions
