|
Real-time Estimate
Tradegate
11:21:17 02/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 10.84 EUR | -10.98% |
|
0.00% | -81.21% |
| 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 SA
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 | 606.7 | - | - |
| Change | - | -25.12% | -56.92% | -45.78% | -81.55% | 36.77% | - | - |
| Enterprise Value (EV) 1 | 16,872 | 12,495 | 6,245 | 4,014 | 2,380 | 1,849 | 1,952 | 1,861 |
| Change | - | -25.94% | -50.02% | -35.72% | -40.72% | -22.29% | 5.56% | -4.64% |
| P/E | -18.2x | 34.8x | -5.4x | -8.07x | -0.09x | -4.02x | -5.62x | -9.5x |
| PBR | 1.52x | 1.1x | 0.52x | 0.29x | 0.13x | 0.16x | 0.18x | 0.19x |
| PEG | - | -0x | 0x | 0.1x | -0x | 0x | 0.2x | 0.2x |
| Capitalization / Revenue | 3.73x | 2.36x | 0.96x | 0.52x | 0.11x | 0.16x | 0.16x | 0.16x |
| EV / Revenue | 4.57x | 2.86x | 1.35x | 0.87x | 0.59x | 0.5x | 0.53x | 0.49x |
| EV / EBITDA | 18.1x | 11x | 5.63x | 3.75x | 3.23x | 2.82x | 2.88x | 2.62x |
| EV / EBIT | 25.3x | 14.5x | 7.9x | 5.84x | 6.23x | 5.44x | 5.21x | 4.58x |
| EV / FCF | 41.4x | 24x | 17.6x | 20x | -91.5x | -25.1x | 55.7x | 17.3x |
| FCF Yield | 2.41% | 4.16% | 5.69% | 5.01% | -1.09% | -3.98% | 1.79% | 5.8% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -107.6 | 42 | -116 | -42 | -734 | -2.669 | -1.907 | -1.128 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 3,689 | 4,364 | 4,610 | 4,632 | 4,030 | 3,733 | 3,713 | 3,788 |
| EBITDA 1 | 933 | 1,133 | 1,110 | 1,070 | 737 | 656.2 | 677.1 | 710.2 |
| EBIT 1 | 668.1 | 864.1 | 790 | 687 | 382 | 339.9 | 374.5 | 406.3 |
| Net income 1 | -751 | 299 | -817 | -297 | -5,138 | -173.3 | -76.61 | -16.16 |
| Net Debt 1 | 3,126 | 2,202 | 1,811 | 1,610 | 1,936 | 1,243 | 1,345 | 1,255 |
| Reference price 2 | 1,960.40 | 1,461.20 | 626.80 | 339.12 | 62.48 | 10.72 | 10.72 | 10.72 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 52.09x | 17.99x | 33.38x | -.--% | 99.93B | |
| 13.93x | 2.89x | 6.43x | 1.93% | 75.57B | |
| 22.17x | 6.1x | 11.72x | -.--% | 30.41B | |
| 35.35x | 3.76x | 12x | -.--% | 23.76B | |
| 34.63x | 17.41x | 28.56x | 2.46% | 22.09B | |
| 77.24x | 6.18x | 26.41x | -.--% | 21.15B | |
| 6.97x | - | - | 9.06% | 17.49B | |
| 4.97x | 2.65x | 6.3x | 5.42% | 17.07B | |
| 11.44x | -1.02x | -1.8x | -.--% | 14.92B | |
| Average | 28.75x | 6.99x | 15.38x | 2.1% | 35.82B | |
| Weighted average by Cap. | 32.72x | 9.30x | 18.81x | 1.4% |
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
- WO61 Stock
- Valuation Worldline SA
Select your edition
All financial news and data tailored to specific country editions
