Valuation Wise plc BOERSE MUENCHEN

Stocks

Real-time BOERSE MUENCHEN Other stock markets			5-day change	1st Jan Change
- ^EUR	-.--%		+1.81%	+19.81%

07-02	AlphaValue/Baader Europe Downgrades Wise to Reduce, Lifts PT	MT
06-30	Chrysalis Investments net asset value hit by Starling, Klarna, wefox	AN

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	4,681	5,349	9,134	9,295	8,886	9,696	-	-
Change	-	14.26%	70.76%	1.77%	-4.4%	9.11%	-	-
Enterprise Value (EV) ¹	4,419	4,942	8,297	7,965	-15,252	7,703	7,206	6,770
Change	-	11.84%	67.88%	-4.01%	-291.5%	150.51%	-6.46%	-6.05%
P/E	156x	49.7x	27.5x	23.8x	24.6x	23.1x	21.6x	20.8x
PBR	11.7x	9.32x	9.82x	7.15x	6.32x	4.54x	3.73x	4.32x
PEG	-	0x	0x	1.3x	-3.17x	2x	3.22x	5.21x
Capitalization / Revenue	8.36x	6.32x	6.47x	5.65x	4.69x	4.47x	3.89x	3.8x
EV / Revenue	7.89x	5.84x	5.88x	4.84x	-8.05x	3.55x	2.89x	2.65x
EV / EBITDA	36.4x	20.7x	14.5x	11.9x	-33.3x	12x	10.2x	8.04x
EV / EBIT	90.7x	62.6x	15x	12.5x	-34.1x	13.5x	11.5x	9.62x
EV / FCF	1.41x	23.2x	17.1x	12.9x	-2.68x	15.1x	12.4x	8.25x
FCF Yield	70.7%	4.32%	5.86%	7.73%	-37.4%	6.61%	8.05%	12.1%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.0318	0.1094	0.3373	0.3973	0.3664	0.4094	0.4369	0.4544
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	559.9	846.1	1,412	1,645	1,894	2,171	2,493	2,553
EBITDA ¹	121.4	238.6	573	667.9	457.8	642.3	704.1	841.8
EBIT ¹	48.7	79	554.7	638	447	571.4	624.3	703.8
Net income ¹	32.9	114	354.6	416.7	377.3	387.3	405.3	464.8
Net Debt ¹	-262.1	-406.7	-836.9	-1,331	-24,138	-1,993	-2,490	-2,926
Reference price ²	4.950	5.438	9.286	9.450	9.030	9.458	9.458	9.458
Nbr of stocks (in thousands)	945,737	983,649	983,649	983,649	984,059	1,025,165	-	-
Announcement Date	6/28/22 A	6/27/23 A	6/13/24 A	6/5/25 A	6/26/26 A	-	-	-

¹GBP in Million²GBP

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.($)
TENCENT HOLDINGS LIMITED	15.35x	4.19x	9.78x	1.34%	523B
NETFLIX, INC.	20.48x	6.06x	18.2x	-.--%	310B
UBER TECHNOLOGIES, INC.	23.75x	2.54x	13.09x	-.--%	147B
SK SQUARE CO., LTD.	4.16x	86.49x	3.13x	0.13%	105B
SPOTIFY TECHNOLOGY S.A.	32.83x	3.99x	26.27x	-.--%	98.92B
PROSUS N.V.	10.84x	8.22x	93.58x	0.65%	94.97B
AIRBNB, INC.	28.81x	5.47x	15.44x	-.--%	86.97B
DOORDASH, INC.	73.67x	4.32x	21.11x	-.--%	81.82B
NASPERS LIMITED	7.81x	2.92x	44.77x	0.7%	39.17B
Average	24.19x	13.80x	27.26x	0.31%	165.11B
Weighted average by Cap.	21.13x	10.54x	19.72x	0.54%