|
Market Closed -
Euronext Paris
19:55:00 18/08/2026 +04
|
Pre-market 09:53:00 | |||
| 12.04 EUR | -1.39% |
|
12.05 | +0.03% |
| 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 | 681.6 | - | - |
| Change | - | -25.12% | -56.92% | -45.78% | -81.55% | 53.67% | - | - |
| Enterprise Value (EV) 1 | 16,872 | 12,495 | 6,245 | 4,014 | 2,380 | 2,058 | 2,029 | 1,949 |
| Change | - | -25.94% | -50.02% | -35.72% | -40.72% | -13.5% | -1.43% | -3.95% |
| P/E | -18.2x | 34.8x | -5.4x | -8.07x | -0.09x | -3.58x | -4.4x | -5.74x |
| PBR | 1.52x | 1.1x | 0.52x | 0.29x | 0.13x | 0.21x | 0.2x | 0.21x |
| PEG | - | -0x | 0x | 0.1x | -0x | 0x | 0.2x | 0.2x |
| Capitalization / Revenue | 3.73x | 2.36x | 0.96x | 0.52x | 0.11x | 0.18x | 0.18x | 0.18x |
| EV / Revenue | 4.57x | 2.86x | 1.35x | 0.87x | 0.59x | 0.55x | 0.55x | 0.51x |
| EV / EBITDA | 18.1x | 11x | 5.63x | 3.75x | 3.23x | 3.13x | 2.98x | 2.71x |
| EV / EBIT | 25.3x | 14.5x | 7.9x | 5.84x | 6.23x | 6.09x | 5.46x | 4.77x |
| EV / FCF | 41.4x | 24x | 17.6x | 20x | -91.5x | -31x | 60.6x | 17.9x |
| FCF Yield | 2.41% | 4.16% | 5.69% | 5.01% | -1.09% | -3.23% | 1.65% | 5.57% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -107.6 | 42 | -116 | -42 | -734 | -3.36 | -2.738 | -2.1 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 3,689 | 4,364 | 4,610 | 4,632 | 4,030 | 3,727 | 3,721 | 3,798 |
| EBITDA 1 | 933 | 1,133 | 1,110 | 1,070 | 737 | 657.1 | 681.9 | 719.4 |
| EBIT 1 | 668.1 | 864.1 | 790 | 687 | 382 | 338.2 | 371.9 | 408.7 |
| Net income 1 | -751 | 299 | -817 | -297 | -5,138 | -187.3 | -98.39 | -30.08 |
| Net Debt 1 | 3,126 | 2,202 | 1,811 | 1,610 | 1,936 | 1,377 | 1,347 | 1,267 |
| Reference price 2 | 1,960.40 | 1,461.20 | 626.80 | 339.12 | 62.48 | 12.04 | 12.04 | 12.04 |
| Nbr of stocks (in thousands) | 7,012 | 7,044 | 7,074 | 7,089 | 7,099 | 56,592 | - | - |
| Announcement Date | 22/02/22 | 21/02/23 | 28/02/24 | 26/02/25 | 25/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -3.58x | 0.55x | 3.13x | -.--% | 789M | |
| 22.04x | 4.44x | 10.48x | 1.36% | 95.85B | |
| 44.25x | 14.82x | 27.8x | -.--% | 82.29B | |
| 27.49x | 8.64x | 16.64x | -.--% | 38.53B | |
| 41.87x | 21.87x | 35.77x | 2% | 25.88B | |
| 59.4x | 5.39x | 18.76x | -.--% | 24.64B | |
| 6.06x | 2.95x | 7.01x | 4.39% | 21.12B | |
| 67.69x | 5.2x | 22.13x | -.--% | 18.21B | |
| 7.72x | - | - | 8.16% | 18.64B | |
| 12.65x | -0.19x | -0.34x | -.--% | 15.22B | |
| Average | 28.56x | 7.07x | 15.71x | 1.59% | 34.12B | |
| Weighted average by Cap. | 32.40x | 8.78x | 18.20x | 1.25% |
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
- Valuation Worldline
Select your edition
All financial news and data tailored to specific country editions
