Valuation Worldline London S.E.

Stocks

Real-time Estimate Tradegate Other stock markets 11:23:30 30/07/2026 +03			5-day change	1st Jan Change
10.45 ^EUR	-8.88%		+14.72%	-81.89%

07-21	Worldline: NAV cut by -3.3%
07-17	French and Benelux stocks-Factors to watch	RE

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	585.5	-	-
Change	-	-25.12%	-56.92%	-45.78%	-81.55%	32%	-	-
Enterprise Value (EV) ¹	16,872	12,495	6,245	4,014	2,380	1,984	1,937	1,858
Change	-	-25.94%	-50.02%	-35.72%	-40.72%	-16.64%	-2.36%	-4.09%
P/E	-18.2x	34.8x	-5.4x	-8.07x	-0.09x	-2.38x	-3.69x	-5.77x
PBR	1.52x	1.1x	0.52x	0.29x	0.13x	0.16x	0.16x	0.17x
PEG	-	-0x	0x	0.1x	-0x	0x	0.1x	0.2x
Capitalization / Revenue	3.73x	2.36x	0.96x	0.52x	0.11x	0.16x	0.16x	0.15x
EV / Revenue	4.57x	2.86x	1.35x	0.87x	0.59x	0.53x	0.52x	0.49x
EV / EBITDA	18.1x	11x	5.63x	3.75x	3.23x	3.01x	2.83x	2.56x
EV / EBIT	25.3x	14.5x	7.9x	5.84x	6.23x	5.78x	5.23x	4.55x
EV / FCF	41.4x	24x	17.6x	20x	-91.5x	-25.8x	75.9x	18.5x
FCF Yield	2.41%	4.16%	5.69%	5.01%	-1.09%	-3.87%	1.32%	5.4%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-107.6	42	-116	-42	-734	-4.34	-2.808	-1.793
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	3,689	4,364	4,610	4,632	4,030	3,751	3,731	3,820
EBITDA ¹	933	1,133	1,110	1,070	737	658.2	685.2	725.8
EBIT ¹	668.1	864.1	790	687	382	343.2	370.5	408.7
Net income ¹	-751	299	-817	-297	-5,138	-174	-103.4	-29.04
Net Debt ¹	3,126	2,202	1,811	1,610	1,936	1,398	1,351	1,272
Reference price ²	1,960.40	1,461.20	626.80	339.12	62.48	10.35	10.35	10.35
Nbr of stocks (in thousands)	7,012	7,044	7,074	7,089	7,099	56,569	-	-
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

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.($)
INTUIT INC.	20.95x	4.21x	9.96x	1.43%	91.12B
ROBINHOOD MARKETS, INC.	47.34x	14.58x	28.69x	-.--%	80.9B
ADYEN N.V.	23.14x	6.24x	11.97x	-.--%	31.65B
AFFIRM HOLDINGS, INC.	56.76x	5.12x	17.82x	-.--%	23.48B
HITHINK ROYALFLUSH INFORMATION NETWORK CO., LTD.	40.45x	21.39x	34.56x	2.07%	24.9B
FIDELITY NATIONAL INFORMATION SERVICES, INC.	6.49x	3.13x	7.28x	3.89%	24.2B
KASPI BANK	7.28x	-	-	8.2%	16.56B
CIRCLE INTERNET GROUP, INC.	71.74x	4.28x	20.98x	-.--%	15.25B
FUTU HOLDINGS LIMITED	11.92x	-0.51x	-0.89x	-.--%	14.28B
Average	31.78x	7.31x	16.30x	1.73%	35.82B
Weighted average by Cap.	32.12x	8.33x	17.56x	1.28%