|
Market Closed -
London S.E.
18:35:07 09/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 915.20 GBX | -1.08% |
|
-5.96% | +2.72% |
| 09-09 | Wise Group plc Presents at Goldman Sachs Communacopia + Technology Conference 2026, Sep-08-2026 01:00 PM | |
| 05-12 | Wise plc - Special Call |
Company Valuation: Wise plc
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,784 | 5,387 | 9,299 | 9,517 | 8,794 | 9,383 | - | - |
| Change | - | 12.59% | 72.62% | 2.34% | -7.6% | 6.7% | - | - |
| Enterprise Value (EV) 1 | 4,522 | 4,980 | 8,462 | 8,186 | -15,344 | 4,441 | 7,055 | 6,590 |
| Change | - | 10.12% | 69.91% | -3.26% | -287.45% | 128.95% | 58.84% | -6.59% |
| P/E | - | - | - | - | 24.4x | 21.5x | 18x | 14.9x |
| PBR | - | - | - | - | 6.25x | 5.86x | 4.88x | 4.28x |
| PEG | - | - | - | - | - | 1.1x | 0.9x | 0.7x |
| Capitalization / Revenue | 8.55x | 6.37x | 6.58x | 5.79x | 4.64x | 4.26x | 4.02x | 3.68x |
| EV / Revenue | 8.08x | 5.89x | 5.99x | 4.98x | -8.1x | 2.02x | 3.02x | 2.58x |
| EV / EBITDA | 37.3x | 20.9x | 14.8x | 12.3x | -33.5x | 7.61x | 10.5x | 7.95x |
| EV / EBIT | 92.9x | 63x | 15.3x | 12.8x | -34.3x | 8.7x | 13.4x | 11.1x |
| EV / FCF | 1.45x | 23.3x | 17.4x | 13.3x | -2.69x | 7.92x | 10.5x | 8.03x |
| FCF Yield | 69.1% | 4.28% | 5.75% | 7.52% | -37.1% | 12.6% | 9.54% | 12.5% |
| Dividend per Share 3 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 3 | - | - | - | - | 0.4843 | 0.5752 | 0.6883 | 0.8317 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 559.9 | 846.1 | 1,412 | 1,645 | 1,894 | 2,204 | 2,335 | 2,553 |
| EBITDA 1 | 121.4 | 238.6 | 573 | 667.9 | 457.8 | 583.5 | 671.5 | 829 |
| EBIT 1 | 48.7 | 79 | 554.7 | 638 | 447 | 510.3 | 526 | 594 |
| Net income 1 | 32.9 | 114 | 354.6 | 416.7 | 377.3 | 415.4 | 395.3 | 464.8 |
| Net Debt 1 | -262.1 | -406.7 | -836.9 | -1,331 | -24,138 | -4,941 | -2,328 | -2,793 |
| Reference price 3 | 6.65 | 6.78 | 11.95 | 12.50 | 11.80 | 12.36 | 12.36 | 12.36 |
| Nbr of stocks (in thousands) | 945,737 | 983,649 | 983,649 | 983,649 | 984,059 | 1,024,136 | - | - |
| Announcement Date | 6/28/22 A | 6/27/23 A | 6/13/24 A | 6/5/25 A | 6/26/26 A | - | - | - |
1USD in Million2GBP in Million3USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.05x | 4.01x | 9.26x | 1.36% | 500B | |
| 21.42x | 6.34x | 19.04x | -.--% | 320B | |
| 22.39x | 2.62x | 13.32x | -.--% | 149B | |
| 37.25x | 4.37x | 28.91x | -.--% | 109B | |
| 3.04x | 82.68x | 2.31x | 0.14% | 111B | |
| 32.94x | 6.47x | 18.19x | -.--% | 103B | |
| 76.82x | 4.6x | 21.9x | -.--% | 86.85B | |
| 10x | 7.46x | 89.57x | 0.67% | 89.05B | |
| 7.99x | 3.05x | 63.21x | 0.75% | 34.82B | |
| Average | 25.21x | 13.51x | 29.52x | 0.32% | 166.9B | |
| Weighted average by Cap. | 22.19x | 10.60x | 20.01x | 0.52% |
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
- WSE Stock
- WISE Stock
- Valuation Wise plc
Select your edition
All financial news and data tailored to specific country editions
