Valuation Wise plc BOERSE MUENCHEN

Stocks

Real-time BOERSE MUENCHEN Other stock markets			5-day change	1st Jan Change
- ^EUR	-.--%		+1.81%	+19.81%

07-02	AlphaValue/Baader Europe Downgrades Wise to Reduce, Lifts PT	MT
06-30	Chrysalis Investments net asset value hit by Starling, Klarna, wefox	AN

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	4,681	5,349	9,134	9,295	8,886	9,815	-	-
Change	-	14.26%	70.76%	1.77%	-4.4%	10.45%	-	-
Enterprise Value (EV) ¹	4,419	4,942	8,297	7,965	-15,252	7,840	7,364	6,888
Change	-	11.84%	67.88%	-4.01%	-291.5%	151.4%	-6.07%	-6.45%
P/E	156x	49.7x	27.5x	23.8x	24.6x	23.7x	22.2x	21.3x
PBR	11.7x	9.32x	9.82x	7.15x	6.32x	4.68x	3.84x	4.42x
PEG	-	0x	0x	1.3x	-3.17x	2x	3.34x	5.33x
Capitalization / Revenue	8.36x	6.32x	6.47x	5.65x	4.69x	4.5x	3.9x	3.84x
EV / Revenue	7.89x	5.84x	5.88x	4.84x	-8.05x	3.59x	2.92x	2.7x
EV / EBITDA	36.4x	20.7x	14.5x	11.9x	-33.3x	12.6x	10.5x	8.18x
EV / EBIT	90.7x	62.6x	15x	12.5x	-34.1x	13.8x	11.8x	9.79x
EV / FCF	1.41x	23.2x	17.1x	12.9x	-2.68x	15.8x	12.9x	8.39x
FCF Yield	70.7%	4.32%	5.86%	7.73%	-37.4%	6.34%	7.73%	11.9%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.0318	0.1094	0.3373	0.3973	0.3664	0.4097	0.4369	0.4544
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	559.9	846.1	1,412	1,645	1,894	2,183	2,520	2,553
EBITDA ¹	121.4	238.6	573	667.9	457.8	623.3	704.3	841.8
EBIT ¹	48.7	79	554.7	638	447	566.2	624.3	703.8
Net income ¹	32.9	114	354.6	416.7	377.3	394.2	405.3	464.8
Net Debt ¹	-262.1	-406.7	-836.9	-1,331	-24,138	-1,975	-2,451	-2,926
Reference price ²	4.950	5.438	9.286	9.450	9.030	9.700	9.700	9.700
Nbr of stocks (in thousands)	945,737	983,649	983,649	983,649	984,059	1,025,165	-	-
Announcement Date	28/06/22	27/06/23	13/06/24	05/06/25	26/06/26	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NETFLIX, INC.	21.26x	6.28x	18.86x	-.--%	321B
UBER TECHNOLOGIES, INC.	24.55x	2.62x	13.51x	-.--%	151B
SK SQUARE CO., LTD.	4.74x	101.99x	3.69x	0.11%	118B
SPOTIFY TECHNOLOGY S.A.	33.76x	4.12x	26.99x	-.--%	102B
PROSUS N.V.	10.41x	8.27x	94.54x	0.65%	95.22B
AIRBNB, INC.	29.25x	5.54x	15.64x	-.--%	88.31B
DOORDASH, INC.	76.6x	4.54x	22.18x	-.--%	85.28B
NASPERS LIMITED	7.52x	2.95x	45.3x	0.7%	39.6B
ETERNAL LIMITED	720.99x	4.67x	220.42x	-.--%	28.02B
Average	103.23x	15.66x	51.24x	0.16%	114.22B
Weighted average by Cap.	43.90x	16.31x	30.66x	0.1%