|
Delayed
OTC Markets
17:37:13 03/08/2026 +03
|
5-day change | 1st Jan Change | ||
| 15.50 USD | +33.62% |
|
0.00% | -79.61% |
| 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 | 707.4 | - | - |
| Change | - | -25.12% | -56.92% | -45.78% | -81.55% | 59.48% | - | - |
| Enterprise Value (EV) 1 | 16,872 | 12,495 | 6,245 | 4,014 | 2,380 | 2,061 | 2,025 | 1,934 |
| Change | - | -25.94% | -50.02% | -35.72% | -40.72% | -13.38% | -1.78% | -4.47% |
| P/E | -18.2x | 34.8x | -5.4x | -8.07x | -0.09x | -3.72x | -4.56x | -5.95x |
| PBR | 1.52x | 1.1x | 0.52x | 0.29x | 0.13x | 0.22x | 0.21x | 0.22x |
| PEG | - | -0x | 0x | 0.1x | -0x | 0x | 0.2x | 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 | 0.55x | 0.55x | 0.51x |
| EV / EBITDA | 18.1x | 11x | 5.63x | 3.75x | 3.23x | 3.14x | 2.99x | 2.72x |
| EV / EBIT | 25.3x | 14.5x | 7.9x | 5.84x | 6.23x | 6.15x | 5.42x | 4.76x |
| EV / FCF | 41.4x | 24x | 17.6x | 20x | -91.5x | -31x | 60.4x | 17.8x |
| FCF Yield | 2.41% | 4.16% | 5.69% | 5.01% | -1.09% | -3.23% | 1.65% | 5.62% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -107.6 | 42 | -116 | -42 | -734 | -3.36 | -2.738 | -2.1 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 3,689 | 4,364 | 4,610 | 4,632 | 4,030 | 3,752 | 3,713 | 3,789 |
| EBITDA 1 | 933 | 1,133 | 1,110 | 1,070 | 737 | 656.4 | 676.4 | 710.7 |
| EBIT 1 | 668.1 | 864.1 | 790 | 687 | 382 | 335.2 | 373.5 | 406.7 |
| Net income 1 | -751 | 299 | -817 | -297 | -5,138 | -173.3 | -76.63 | -16.19 |
| Net Debt 1 | 3,126 | 2,202 | 1,811 | 1,610 | 1,936 | 1,354 | 1,317 | 1,227 |
| Reference price 2 | 1,960.40 | 1,461.20 | 626.80 | 339.12 | 62.48 | 12.50 | 12.50 | 12.50 |
| Nbr of stocks (in thousands) | 7,012 | 7,044 | 7,074 | 7,089 | 7,099 | 56,592 | - | - |
| Announcement Date | 2/22/22 A | 2/21/23 A | 2/28/24 A | 2/26/25 A | 2/25/26 A | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 54.08x | 18.37x | 34.38x | -.--% | 101B | |
| 22.48x | 4.53x | 10.69x | 1.34% | 97.78B | |
| 28.05x | 8.69x | 16.73x | -.--% | 39.75B | |
| 62.94x | 5.74x | 20x | -.--% | 26.1B | |
| 37.87x | 19.15x | 31.63x | 2.25% | 24.13B | |
| 86.93x | 6.92x | 29.46x | -.--% | 23.36B | |
| 6.08x | 2.93x | 6.97x | 4.44% | 20.87B | |
| 8.48x | - | - | 7.43% | 20.67B | |
| 13.02x | -0.19x | -0.33x | -.--% | 17.61B | |
| Average | 35.55x | 8.27x | 18.69x | 1.72% | 41.23B | |
| Weighted average by Cap. | 37.41x | 9.91x | 20.80x | 1.16% |
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
- WWLNF Stock
- Valuation Worldline
Select your edition
All financial news and data tailored to specific country editions
