|
Real-time
Boerse Muenchen
|
5-day change | 1st Jan Change | ||
| - EUR | -.--% |
|
+1.81% | +19.81% |
| 09-09 | Wise Group plc Presents at Goldman Sachs Communacopia + Technology Conference 2026, Sep-08-2026 01:00 PM | |
| 05-12 | Wise plc - Special Call |
Company Valuation: Wise plc
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,784 | 5,387 | 9,299 | 9,517 | 8,794 | 9,103 | - | - |
| Change | - | 12.59% | 72.62% | 2.34% | -7.6% | 3.51% | - | - |
| Enterprise Value (EV) 1 | 4,522 | 4,980 | 8,462 | 8,186 | -15,344 | 7,176 | 6,775 | 6,310 |
| Change | - | 10.12% | 69.91% | -3.26% | -287.45% | 146.77% | -5.59% | -6.86% |
| P/E | - | - | - | - | 24.4x | 20.9x | 17.5x | 14.5x |
| PBR | - | - | - | - | 6.25x | 5.7x | 4.75x | 4.16x |
| PEG | - | - | - | - | - | 1.1x | 0.9x | 0.7x |
| Capitalization / Revenue | 8.55x | 6.37x | 6.58x | 5.79x | 4.64x | 4.13x | 3.9x | 3.57x |
| EV / Revenue | 8.08x | 5.89x | 5.99x | 4.98x | -8.1x | 3.26x | 2.9x | 2.47x |
| EV / EBITDA | 37.3x | 20.9x | 14.8x | 12.3x | -33.5x | 12.3x | 10.1x | 7.61x |
| EV / EBIT | 92.9x | 63x | 15.3x | 12.8x | -34.3x | 14.1x | 10.8x | 8.52x |
| EV / FCF | 1.45x | 23.3x | 17.4x | 13.3x | -2.69x | 12.8x | 10.1x | 7.69x |
| FCF Yield | 69.1% | 4.28% | 5.75% | 7.52% | -37.1% | 7.82% | 9.93% | 13% |
| Dividend per Share 3 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 3 | - | - | - | - | 0.4843 | 0.5752 | 0.6883 | 0.8317 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 559.9 | 846.1 | 1,412 | 1,645 | 1,894 | 2,204 | 2,335 | 2,553 |
| EBITDA 1 | 121.4 | 238.6 | 573 | 667.9 | 457.8 | 583.5 | 671.5 | 829 |
| EBIT 1 | 48.7 | 79 | 554.7 | 638 | 447 | 510.3 | 626 | 740.9 |
| Net income 1 | 32.9 | 114 | 354.6 | 416.7 | 377.3 | 415.4 | 395.3 | 464.8 |
| Net Debt 1 | -262.1 | -406.7 | -836.9 | -1,331 | -24,138 | -1,927 | -2,328 | -2,793 |
| Reference price 3 | 6.65 | 6.78 | 11.95 | 12.50 | 11.80 | 12.02 | 12.02 | 12.02 |
| Nbr of stocks (in thousands) | 945,737 | 983,649 | 983,649 | 983,649 | 984,059 | 1,024,136 | - | - |
| Announcement Date | 28/06/22 | 27/06/23 | 13/06/24 | 05/06/25 | 26/06/26 | - | - | - |
1USD in Million2GBP in Million3USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.8x | 3.95x | 9.1x | 1.38% | 492B | |
| 21.59x | 6.39x | 19.2x | -.--% | 322B | |
| 21.88x | 2.57x | 13.05x | -.--% | 146B | |
| 37.13x | 4.34x | 28.63x | -.--% | 108B | |
| 2.93x | 78.73x | 2.19x | 0.14% | 107B | |
| 32.04x | 6.29x | 17.66x | -.--% | 100B | |
| 78.06x | 4.63x | 22.05x | -.--% | 87.5B | |
| 10.03x | 7.33x | 88.11x | 0.68% | 87.35B | |
| 7.78x | 2.98x | 61.82x | 0.77% | 33.92B | |
| Average | 25.14x | 13.02x | 29.09x | 0.33% | 164.94B | |
| Weighted average by Cap. | 22.20x | 10.14x | 19.80x | 0.52% |
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
- WSE Stock
- 6WS Stock
- Valuation Wise plc
Select your edition
All financial news and data tailored to specific country editions
