Valuation Wallix Group Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart 22:56:22 25/09/2026 +03			5-day change	1st Jan Change
22.40 ^EUR	-0.67%		+3.23%	-2.18%

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	151.4	-	-
Change	-	-62.21%	-13.2%	8.69%	146.68%	-6.27%	-	-
Enterprise Value (EV) ¹	163.6	57.81	51.57	62.58	157.6	143	138.2	127.5
Change	-	-64.65%	-10.8%	21.36%	151.87%	-9.26%	-3.36%	-7.74%
P/E	-62.4x	-11.6x	-7.14x	-15.3x	-187x	85.3x	35.9x	17.9x
PBR	8.14x	4.01x	3.96x	6.7x	15.4x	12.3x	8.59x	5.37x
PEG	-	-0x	-0.3x	0.3x	2.3x	-0x	0x	0x
Capitalization / Revenue	7.93x	2.76x	2x	1.92x	3.98x	3.13x	2.63x	2.18x
EV / Revenue	7.06x	2.3x	1.71x	1.84x	3.88x	2.96x	2.4x	1.83x
EV / EBITDA	-70.2x	-26.1x	-18.6x	-44.8x	29.6x	32.1x	19.2x	10.7x
EV / EBIT	-56.1x	-8.99x	-5.43x	-11x	-194x	79.5x	32.1x	14.4x
EV / FCF	264x	-7.36x	-6.31x	-11.8x	151x	41.5x	21.9x	10.5x
FCF Yield	0.38%	-13.6%	-15.8%	-8.48%	0.66%	2.41%	4.56%	9.53%
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	22.60	22.60	22.60
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ORACLE CORPORATION	21.01x	5.96x	10.43x	1.43%	415B
SAP SE	26.07x	5.23x	16.49x	1.45%	245B
SERVICENOW, INC.	89.19x	8.66x	23.19x	-.--%	140B
STRATEGY INC	-7.37x	127.12x	1693.48x	-.--%	60.94B
CONSTELLATION SOFTWARE INC.	34.47x	3.25x	11.95x	0.2%	43.06B
FAIR ISAAC CORPORATION	22.79x	9.37x	15.29x	-.--%	18.64B
TOAST, INC.	31.43x	2.06x	18.71x	-.--%	17.69B
TRIMBLE, INC.	-207.89x	3.69x	12.34x	-	13.49B
DOCUSIGN, INC.	37.95x	3.36x	9.47x	-.--%	12.62B
Average	5.30x	18.74x	201.26x	0.39%	107.31B
Weighted average by Cap.	28.25x	13.62x	120.35x	1%