|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7.145 USD | +9.08% |
|
-13.38% | -23.15% |
| 04:41pm | Western Union Announces Quarterly Dividend, Payable on September 30, 2026 | CI |
| 08-03 | UBS Adjusts Western Union Price Target to $6.25 From $8, Maintains Neutral Rating | MT |
Company Valuation: The Western Union Company
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 7,172 | 5,318 | 4,343 | 3,581 | 2,959 | 2,043 | - | - |
| Change | - | -25.85% | -18.32% | -17.56% | -17.36% | -30.97% | - | - |
| Enterprise Value (EV) 1 | 8,972 | 6,648 | 5,579 | 5,047 | 4,603 | 3,668 | 3,692 | 3,624 |
| Change | - | -25.9% | -16.08% | -9.53% | -8.82% | -20.3% | 0.65% | -1.86% |
| P/E | 9.06x | 5.88x | 7.1x | 3.87x | 6.13x | 5.91x | 4.57x | 4.24x |
| PBR | 19.8x | 11.2x | 8.72x | 3.7x | 3.07x | 2.13x | 1.86x | 1.65x |
| PEG | - | 0.3x | -0.3x | 0.1x | -0.1x | -0.2x | 0.2x | 0.55x |
| Capitalization / Revenue | 1.41x | 1.19x | 1x | 0.85x | 0.73x | 0.49x | 0.47x | 0.46x |
| EV / Revenue | 1.77x | 1.49x | 1.28x | 1.2x | 1.14x | 0.89x | 0.84x | 0.81x |
| EV / EBITDA | 6.74x | 6.29x | 5.42x | 5.01x | 4.59x | 4.5x | 4.05x | 3.87x |
| EV / EBIT | 7.99x | 7.61x | 6.59x | 6.39x | 5.82x | 5.94x | 5.16x | 4.78x |
| EV / FCF | 10.8x | 17.8x | 8.78x | 18.3x | 11.7x | 11.7x | 7.34x | 7.18x |
| FCF Yield | 9.26% | 5.62% | 11.4% | 5.46% | 8.54% | 8.58% | 13.6% | 13.9% |
| Dividend per Share 2 | 0.94 | 0.94 | 0.94 | 0.94 | 0.94 | 0.9506 | 0.9555 | 0.9707 |
| Rate of return | 5.27% | 6.83% | 7.89% | 8.87% | 10.1% | 14.5% | 14.6% | 14.8% |
| EPS 2 | 1.97 | 2.34 | 1.68 | 2.74 | 1.52 | 1.109 | 1.434 | 1.545 |
| Distribution rate | 47.7% | 40.2% | 56% | 34.3% | 61.8% | 85.7% | 66.6% | 62.8% |
| Net sales 1 | 5,071 | 4,476 | 4,357 | 4,210 | 4,051 | 4,136 | 4,377 | 4,480 |
| EBITDA 1 | 1,331 | 1,058 | 1,030 | 1,008 | 1,002 | 816 | 912.1 | 935.8 |
| EBIT 1 | 1,123 | 874 | 846.5 | 789.7 | 790.5 | 617.1 | 715.2 | 758.6 |
| Net income 1 | 805.8 | 910.6 | 626 | 934.2 | 499.6 | 345.5 | 440.8 | 462.5 |
| Net Debt 1 | 1,800 | 1,331 | 1,236 | 1,467 | 1,643 | 1,626 | 1,649 | 1,581 |
| Reference price 2 | 17.840 | 13.770 | 11.920 | 10.600 | 9.310 | 6.550 | 6.550 | 6.550 |
| Nbr of stocks (in thousands) | 402,007 | 386,171 | 364,359 | 337,801 | 317,845 | 311,879 | - | - |
| Announcement Date | 10/02/22 | 07/02/23 | 06/02/24 | 04/02/25 | 20/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 5.91x | 0.89x | 4.5x | 14.51% | 2.04B | |
| 29.15x | 14.87x | 21.14x | 0.74% | 671B | |
| 11.48x | 1.51x | 7.76x | 0.97% | 49.51B | |
| 36.3x | 1.75x | 10.08x | -.--% | 49.32B | |
| 9.51x | 2.69x | 6.21x | -.--% | 28.98B | |
| 18.11x | 5.74x | 10.91x | -.--% | 25.22B | |
| -53.01x | 3.3x | 7.02x | 1.19% | 23.58B | |
| 20.92x | 6.03x | 18.71x | -.--% | 11.02B | |
| 151.06x | 9.18x | 140.78x | -.--% | 9.47B | |
| 15.42x | 2.63x | 6.22x | 4.99% | 7.53B | |
| Average | 24.48x | 4.86x | 23.33x | 2.24% | 87.79B | |
| Weighted average by Cap. | 26.42x | 12.09x | 19.69x | 0.73% |
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
- WU Stock
- Valuation The Western Union Company
Select your edition
All financial news and data tailored to specific country editions
