|
Delayed
Cinnober Boat
|
5-day change | 1st Jan Change | ||
| - EUR | -.--% |
|
-.--% | - |
| 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 | 708.9 | - | - |
| Change | - | -25.12% | -56.92% | -45.78% | -81.55% | 59.82% | - | - |
| Enterprise Value (EV) 1 | 16,872 | 12,495 | 6,245 | 4,014 | 2,380 | 1,951 | 2,054 | 1,964 |
| Change | - | -25.94% | -50.02% | -35.72% | -40.72% | -17.99% | 5.27% | -4.41% |
| P/E | -18.2x | 34.8x | -5.4x | -8.07x | -0.09x | -4.69x | -4.87x | -6.61x |
| PBR | 1.52x | 1.1x | 0.52x | 0.29x | 0.13x | 0.22x | 0.21x | 0.22x |
| PEG | - | -0x | 0x | 0.1x | -0x | 0x | 1.31x | 0.3x |
| Capitalization / Revenue | 3.73x | 2.36x | 0.96x | 0.52x | 0.11x | 0.19x | 0.19x | 0.19x |
| EV / Revenue | 4.57x | 2.86x | 1.35x | 0.87x | 0.59x | 0.52x | 0.55x | 0.52x |
| EV / EBITDA | 18.1x | 11x | 5.63x | 3.75x | 3.23x | 2.97x | 3.03x | 2.76x |
| EV / EBIT | 25.3x | 14.5x | 7.9x | 5.84x | 6.23x | 5.81x | 5.49x | 4.83x |
| EV / FCF | 41.4x | 24x | 17.6x | 20x | -91.5x | -26.5x | 58.6x | 18.2x |
| FCF Yield | 2.41% | 4.16% | 5.69% | 5.01% | -1.09% | -3.77% | 1.71% | 5.49% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -107.6 | 42 | -116 | -42 | -734 | -2.669 | -2.57 | -1.896 |
| 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 | 12.53 | 12.53 | 12.53 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 52.59x | 17.83x | 33.17x | -.--% | 108B | |
| 15.43x | 3.24x | 7.22x | 1.75% | 81.02B | |
| 23.67x | 6.74x | 12.95x | -.--% | 31.82B | |
| 35.39x | 3.75x | 11.97x | -.--% | 24.03B | |
| 35.33x | 17.79x | 29.19x | 2.41% | 23.27B | |
| 80.22x | 6.33x | 26.95x | -.--% | 23.3B | |
| 5.47x | 2.78x | 6.61x | 4.93% | 18.37B | |
| 7.42x | - | - | 8.51% | 18.53B | |
| 11.71x | -0.8x | -1.42x | -.--% | 15.7B | |
| Average | 29.69x | 7.21x | 15.83x | 1.96% | 38.2B | |
| Weighted average by Cap. | 33.83x | 9.49x | 19.26x | 1.3% |
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
- 0QVI Stock
- Valuation Worldline
Select your edition
All financial news and data tailored to specific country editions
