Valuation Wallix Group Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 10:40:54 09/09/2026 +03			5-day change	1st Jan Change
21.88 ^EUR	+1.74%		-1.81%	-5.46%

07-29	Wallix Lands EUR25 Million Financing for Growth	MT
07-28	Wallix Secures EUR 25 Million in Non-Dilutive Financing, Potentially Increasing to EUR 65 Million, to Accelerate the Development of A Sovereign European Cybersecurity Platform	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	183.7	69.4	60.24	65.48	161.5	146.4	-	-
Change	-	-62.21%	-13.2%	8.69%	146.68%	-9.38%	-	-
Enterprise Value (EV) ¹	163.6	57.81	51.57	62.58	157.6	138	133.2	122.5
Change	-	-64.65%	-10.8%	21.36%	151.87%	-12.45%	-3.48%	-8.03%
P/E	-62.4x	-11.6x	-7.14x	-15.3x	-187x	82.5x	34.7x	17.3x
PBR	8.14x	4.01x	3.96x	6.7x	15.4x	11.9x	8.31x	5.19x
PEG	-	-0x	-0.3x	0.3x	2.3x	-0x	0x	0x
Capitalization / Revenue	7.93x	2.76x	2x	1.92x	3.98x	3.02x	2.55x	2.11x
EV / Revenue	7.06x	2.3x	1.71x	1.84x	3.88x	2.85x	2.32x	1.76x
EV / EBITDA	-70.2x	-26.1x	-18.6x	-44.8x	29.6x	31x	18.5x	10.3x
EV / EBIT	-56.1x	-8.99x	-5.43x	-11x	-194x	76.7x	31x	13.8x
EV / FCF	264x	-7.36x	-6.31x	-11.8x	151x	40x	21.1x	10.1x
FCF Yield	0.38%	-13.6%	-15.8%	-8.48%	0.66%	2.5%	4.73%	9.92%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.502	-1.013	-1.295	-0.645	-0.131	0.265	0.63	1.265
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	23.17	25.18	30.18	34.09	40.62	48.4	57.5	69.5
EBITDA ¹	-2.33	-2.215	-2.765	-1.397	5.33	4.45	7.2	11.9
EBIT ¹	-2.914	-6.429	-9.496	-5.688	-0.811	1.8	4.3	8.85
Net income ¹	-2.949	-6.002	-8.534	-4.294	-0.875	1.9	4.5	9.05
Net Debt ¹	-20.1	-11.59	-8.675	-2.893	-3.884	-8.35	-13.15	-23.85
Reference price ²	31.30	11.80	9.24	9.89	24.50	21.85	21.85	21.85
Nbr of stocks (in thousands)	5,868	5,882	6,520	6,620	6,592	6,698	-	-
Announcement Date	3/24/22 A	3/23/23 A	3/21/24 A	3/20/25 A	3/19/26 A	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ORACLE CORPORATION	25.41x	6.7x	11.89x	1.25%	468B
SAP SE	25.74x	5.16x	16.28x	1.47%	244B
SERVICENOW, INC.	86.88x	8.45x	22.62x	-.--%	139B
STRATEGY INC	-5.22x	107.77x	1504.41x	-.--%	52.45B
CONSTELLATION SOFTWARE INC.	35.5x	3.34x	12.29x	0.19%	43.9B
FAIR ISAAC CORPORATION	24.86x	10.02x	16.39x	-.--%	20.16B
TOAST, INC.	34.81x	2.3x	20.96x	-.--%	19.24B
TRIMBLE, INC.	-211.82x	3.75x	12.56x	-	13.71B
GUIDEWIRE SOFTWARE, INC.	85.93x	8.18x	34.87x	-.--%	12.46B
Average	11.34x	17.30x	183.58x	0.36%	112.53B
Weighted average by Cap.	30.46x	11.62x	92.29x	0.96%