|
Real-time Estimate
Tradegate
18:25:21 08/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 10.28 EUR | -10.36% |
|
-11.92% | -81.89% |
| 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 | 587.1 | - | - |
| Change | - | -25.12% | -56.92% | -45.78% | -81.55% | 32.36% | - | - |
| Enterprise Value (EV) 1 | 16,872 | 12,495 | 6,245 | 4,014 | 2,380 | 1,803 | 1,909 | 1,817 |
| Change | - | -25.94% | -50.02% | -35.72% | -40.72% | -24.24% | 5.91% | -4.86% |
| P/E | -18.2x | 34.8x | -5.4x | -8.07x | -0.09x | -3.64x | -5.55x | -9.58x |
| PBR | 1.52x | 1.1x | 0.52x | 0.29x | 0.13x | 0.17x | 0.18x | 0.18x |
| 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 | 0.48x | 0.51x | 0.48x |
| EV / EBITDA | 18.1x | 11x | 5.63x | 3.75x | 3.23x | 2.73x | 2.82x | 2.56x |
| EV / EBIT | 25.3x | 14.5x | 7.9x | 5.84x | 6.23x | 5.36x | 5.1x | 4.47x |
| EV / FCF | 41.4x | 24x | 17.6x | 20x | -91.5x | -30.9x | 44.9x | 15.8x |
| FCF Yield | 2.41% | 4.16% | 5.69% | 5.01% | -1.09% | -3.24% | 2.23% | 6.35% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -107.6 | 42 | -116 | -42 | -734 | -2.848 | -1.869 | -1.083 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 3,689 | 4,364 | 4,610 | 4,632 | 4,030 | 3,723 | 3,710 | 3,785 |
| EBITDA 1 | 933 | 1,133 | 1,110 | 1,070 | 737 | 661.4 | 676.8 | 710.2 |
| EBIT 1 | 668.1 | 864.1 | 790 | 687 | 382 | 336 | 374.6 | 406.7 |
| 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 | 1,216 | 1,322 | 1,229 |
| Reference price 2 | 1,960.40 | 1,461.20 | 626.80 | 339.12 | 62.48 | 10.37 | 10.37 | 10.37 |
| Nbr of stocks (in thousands) | 7,012 | 7,044 | 7,074 | 7,089 | 7,099 | 56,592 | - | - |
| Announcement Date | 22/2/22 | 21/2/23 | 28/2/24 | 26/2/25 | 25/2/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 50.94x | 17.6x | 32.67x | -.--% | 98.46B | |
| 14.65x | 3.06x | 6.8x | 1.84% | 79.43B | |
| 22.52x | 6.24x | 12.01x | -.--% | 30.64B | |
| 37.78x | 4.06x | 12.95x | -.--% | 25.41B | |
| 34.63x | 17.41x | 28.56x | 2.46% | 22.12B | |
| 75.08x | 5.98x | 25.55x | -.--% | 20.62B | |
| 7.12x | - | - | 8.76% | 17.46B | |
| 5.04x | 2.68x | 6.36x | 5.31% | 17.44B | |
| 11.79x | -0.87x | -1.55x | -.--% | 15.38B | |
| Average | 28.84x | 7.02x | 15.42x | 2.04% | 36.33B | |
| Weighted average by Cap. | 32.23x | 9.08x | 18.42x | 1.36% |
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
- 0QVI Stock
- Valuation Worldline
Select your edition
All financial news and data tailored to specific country editions
