Valuation Worldline CINNOBER BOAT

Stocks

Delayed CINNOBER BOAT Other stock markets			5-day change	1st Jan Change
- ^EUR	-.--%		-.--%	-

08:18am	French and Benelux stocks-Factors to watch Friday July 31	RE
04:51am	Worldline SA, H1 2026 Earnings Call, Jul 30, 2026

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	564	-	-
Change	-	-25.12%	-56.92%	-45.78%	-81.55%	27.15%	-	-
Enterprise Value (EV) ¹	16,872	12,495	6,245	4,014	2,380	1,767	1,915	1,836
Change	-	-25.94%	-50.02%	-35.72%	-40.72%	-25.74%	8.39%	-4.13%
P/E	-18.2x	34.8x	-5.4x	-8.07x	-0.09x	-2.3x	-3.55x	-5.56x
PBR	1.52x	1.1x	0.52x	0.29x	0.13x	0.15x	0.16x	0.16x
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	0.15x	0.15x
EV / Revenue	4.57x	2.86x	1.35x	0.87x	0.59x	0.49x	0.51x	0.48x
EV / EBITDA	18.1x	11x	5.63x	3.75x	3.23x	2.68x	2.8x	2.53x
EV / EBIT	25.3x	14.5x	7.9x	5.84x	6.23x	4.92x	5.17x	4.49x
EV / FCF	41.4x	24x	17.6x	20x	-91.5x	-24.9x	75.1x	18.3x
FCF Yield	2.41%	4.16%	5.69%	5.01%	-1.09%	-4.02%	1.33%	5.47%
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	3,581	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	359	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	1,203	1,351	1,272
Reference price ²	1,960.400	1,461.200	626.800	339.120	62.480	9.970	9.970	9.970
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.	19.84x	3.99x	9.42x	1.51%	86.3B
ROBINHOOD MARKETS, INC.	42.62x	13.97x	26.64x	-.--%	77.88B
ADYEN N.V.	23.25x	6.28x	12.05x	-.--%	32.17B
HITHINK ROYALFLUSH INFORMATION NETWORK CO., LTD.	40.79x	21.58x	34.87x	2.05%	25.14B
FIDELITY NATIONAL INFORMATION SERVICES, INC.	6.38x	3.1x	7.21x	3.96%	23.78B
AFFIRM HOLDINGS, INC.	59.3x	5.37x	18.69x	-.--%	24.53B
KASPI BANK	7.41x	-	-	8.05%	16.92B
CIRCLE INTERNET GROUP, INC.	75.1x	4.51x	22.14x	-.--%	15.97B
FUTU HOLDINGS LIMITED	12.1x	-0.43x	-0.76x	-.--%	14.5B
Average	31.87x	7.30x	16.28x	1.73%	35.24B
Weighted average by Cap.	31.25x	8.15x	17.07x	1.3%