|
Real-time Estimate
Tradegate
20:00:12 18/08/2026 +03
|
5-day change | 1st Jan Change | ||
| 12.07 EUR | -1.00% |
|
+4.36% | -25.66% |
| 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 | 691.2 | - | - |
| Change | - | -25.12% | -56.92% | -45.78% | -81.55% | 55.84% | - | - |
| Enterprise Value (EV) 1 | 16,872 | 12,495 | 6,245 | 4,014 | 2,380 | 2,068 | 2,038 | 1,958 |
| Change | - | -25.94% | -50.02% | -35.72% | -40.72% | -13.1% | -1.43% | -3.93% |
| P/E | -18.2x | 34.8x | -5.4x | -8.07x | -0.09x | -3.64x | -4.46x | -5.82x |
| PBR | 1.52x | 1.1x | 0.52x | 0.29x | 0.13x | 0.22x | 0.2x | 0.21x |
| PEG | - | -0x | 0x | 0.1x | -0x | 0x | 0.2x | 0.2x |
| Capitalization / Revenue | 3.73x | 2.36x | 0.96x | 0.52x | 0.11x | 0.19x | 0.19x | 0.18x |
| EV / Revenue | 4.57x | 2.86x | 1.35x | 0.87x | 0.59x | 0.55x | 0.55x | 0.52x |
| EV / EBITDA | 18.1x | 11x | 5.63x | 3.75x | 3.23x | 3.15x | 2.99x | 2.72x |
| EV / EBIT | 25.3x | 14.5x | 7.9x | 5.84x | 6.23x | 6.11x | 5.48x | 4.79x |
| EV / FCF | 41.4x | 24x | 17.6x | 20x | -91.5x | -31.1x | 60.8x | 18x |
| FCF Yield | 2.41% | 4.16% | 5.69% | 5.01% | -1.09% | -3.22% | 1.64% | 5.55% |
| 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 | 3,727 | 3,721 | 3,798 |
| EBITDA 1 | 933 | 1,133 | 1,110 | 1,070 | 737 | 657.1 | 681.9 | 719.4 |
| EBIT 1 | 668.1 | 864.1 | 790 | 687 | 382 | 338.2 | 371.9 | 408.7 |
| Net income 1 | -751 | 299 | -817 | -297 | -5,138 | -187.3 | -98.39 | -30.08 |
| Net Debt 1 | 3,126 | 2,202 | 1,811 | 1,610 | 1,936 | 1,377 | 1,347 | 1,267 |
| Reference price 2 | 1,960.40 | 1,461.20 | 626.80 | 339.12 | 62.48 | 12.21 | 12.21 | 12.21 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 21.1x | 4.25x | 10.03x | 1.42% | 91.8B | |
| 46.54x | 15.65x | 29.35x | -.--% | 86.54B | |
| 26.96x | 8.39x | 16.15x | -.--% | 37.71B | |
| 42.61x | 22.29x | 36.45x | 1.96% | 26.35B | |
| 60.17x | 5.47x | 19.02x | -.--% | 24.96B | |
| 6.09x | 2.96x | 7.03x | 4.37% | 21.23B | |
| 70.42x | 5.44x | 23.27x | -.--% | 18.94B | |
| 7.8x | - | - | 8.09% | 18.82B | |
| 12.76x | -0.15x | -0.26x | -.--% | 15.35B | |
| Average | 32.72x | 8.04x | 17.63x | 1.76% | 37.97B | |
| Weighted average by Cap. | 33.40x | 9.13x | 18.86x | 1.25% |
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
- WO6 Stock
- Valuation Worldline
Select your edition
All financial news and data tailored to specific country editions
