Valuation Worldline London S.E.

Stocks

Market Closed - London S.E. Other stock markets 19:30:00 12/06/2026 +04			5-day change	1st Jan Change
0.2868 ^EUR	+2.54%		-3.98%	-81.89%

06-12	Worldline SA - Shareholder/Analyst Call
06-11	Worldline Announces Board and Committee Changes	CI

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	649.2	-	-
Change	-	-25.12%	-56.92%	-45.78%	-81.55%	46.36%	-	-
Enterprise Value (EV) ¹	16,872	12,495	6,245	4,014	2,380	2,181	2,122	2,047
Change	-	-25.94%	-50.02%	-35.72%	-40.72%	-8.36%	-2.67%	-3.56%
P/E Ratio	-18.2x	34.8x	-5.4x	-8.07x	-0.09x	-2.89x	-4.05x	-11.5x
PBR	1.52x	1.1x	0.52x	0.29x	-	0.18x	0.18x	0.19x
PEG	-	-0x	0x	0.1x	-0x	0x	0.1x	0.2x
Capitalization / Revenue	3.73x	2.36x	0.96x	0.52x	0.11x	0.17x	0.17x	0.17x
EV / Revenue	4.57x	2.86x	1.35x	0.87x	0.59x	0.58x	0.57x	0.53x
EV / EBITDA	18.1x	11x	5.63x	3.75x	3.23x	3.28x	3.09x	2.81x
EV / EBIT	25.3x	14.5x	7.9x	5.84x	6.23x	6.26x	5.66x	4.92x
EV / FCF	41.4x	24x	17.6x	20x	-91.5x	-28.4x	69x	18.7x
FCF Yield	2.41%	4.16%	5.69%	5.01%	-1.09%	-3.52%	1.45%	5.34%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-2.69	1.05	-2.9	-1.05	-18.35	-0.0992	-0.0708	-0.0248
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	3,689	4,364	4,610	4,632	4,030	3,768	3,751	3,843
EBITDA ¹	933	1,133	1,110	1,070	737	665.8	686.8	729.3
EBIT ¹	668.1	864.1	790	687	382	348.3	375.2	416
Net income ¹	-751	299	-817	-297	-5,138	-190.8	-91.43	-19.23
Net Debt ¹	3,126	2,202	1,811	1,610	1,936	1,531	1,473	1,398
Reference price ²	49.0100	36.5300	15.6700	8.4780	1.5620	0.2869	0.2869	0.2869
Nbr of stocks (in thousands)	280,485	281,767	282,975	283,568	283,964	2,262,760	-	-
Announcement Date	22/02/22	21/02/23	28/02/24	26/02/25	25/02/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ROBINHOOD MARKETS, INC.	50.33x	15.44x	30.16x	-.--%	83.92B
INTUIT INC.	17.39x	3.49x	8.25x	1.72%	75.7B
ADYEN N.V.	21.51x	5.94x	11.15x	-.--%	30.26B
HITHINK ROYALFLUSH INFORMATION NETWORK CO., LTD.	37.46x	19.71x	31.84x	2.23%	23.07B
AFFIRM HOLDINGS, INC.	53.52x	4.8x	16.73x	-.--%	22.16B
FIDELITY NATIONAL INFORMATION SERVICES, INC.	5.86x	2.74x	6.5x	4.64%	20.26B
CIRCLE INTERNET GROUP, INC.	94.86x	5.51x	25.98x	-.--%	19.35B
KASPI BANK	7.02x	-	-	8.65%	15.31B
FUTU HOLDINGS LIMITED	11.41x	-0.71x	-1.25x	-.--%	13.67B
Average	33.26x	7.12x	16.17x	1.92%	33.74B
Weighted average by Cap.	34.44x	8.51x	18.09x	1.34%