|
Real-time Estimate
Tradegate
23:59:57 08/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 14.12 EUR | +15.89% |
|
0.00% | -81.21% |
| 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 SA
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 | 804.3 | - | - |
| Change | - | -25.12% | -56.92% | -45.78% | -81.55% | 81.33% | - | - |
| Enterprise Value (EV) 1 | 16,872 | 12,495 | 6,245 | 4,014 | 2,380 | 2,000 | 2,114 | 2,024 |
| Change | - | -25.94% | -50.02% | -35.72% | -40.72% | -15.94% | 5.7% | -4.29% |
| P/E | -18.2x | 34.8x | -5.4x | -8.07x | -0.09x | -4.23x | -5.19x | -6.77x |
| PBR | 1.52x | 1.1x | 0.52x | 0.29x | 0.13x | 0.25x | 0.24x | 0.25x |
| PEG | - | -0x | 0x | 0.1x | -0x | 0x | 0.3x | 0.3x |
| Capitalization / Revenue | 3.73x | 2.36x | 0.96x | 0.52x | 0.11x | 0.22x | 0.22x | 0.21x |
| EV / Revenue | 4.57x | 2.86x | 1.35x | 0.87x | 0.59x | 0.54x | 0.57x | 0.53x |
| EV / EBITDA | 18.1x | 11x | 5.63x | 3.75x | 3.23x | 3.05x | 3.13x | 2.85x |
| EV / EBIT | 25.3x | 14.5x | 7.9x | 5.84x | 6.23x | 5.97x | 5.66x | 4.98x |
| EV / FCF | 41.4x | 24x | 17.6x | 20x | -91.5x | -30.1x | 63.1x | 18.6x |
| FCF Yield | 2.41% | 4.16% | 5.69% | 5.01% | -1.09% | -3.32% | 1.58% | 5.37% |
| 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 | 3,734 | 3,714 | 3,790 |
| EBITDA 1 | 933 | 1,133 | 1,110 | 1,070 | 737 | 656.4 | 676.4 | 710.7 |
| EBIT 1 | 668.1 | 864.1 | 790 | 687 | 382 | 335.2 | 373.5 | 406.7 |
| Net income 1 | -751 | 299 | -817 | -297 | -5,138 | -173.3 | -76.61 | -16.16 |
| Net Debt 1 | 3,126 | 2,202 | 1,811 | 1,610 | 1,936 | 1,196 | 1,310 | 1,219 |
| Reference price 2 | 1,960.40 | 1,461.20 | 626.80 | 339.12 | 62.48 | 14.21 | 14.21 | 14.21 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 58.81x | 20.04x | 37.42x | -.--% | 110B | |
| 20.92x | 4.21x | 9.94x | 1.44% | 91.01B | |
| 25.95x | 7.58x | 14.57x | -.--% | 36.72B | |
| 96.33x | 7.77x | 33.07x | -.--% | 25.91B | |
| 36.7x | 3.92x | 12.62x | -.--% | 24.41B | |
| 38.12x | 19.31x | 31.67x | 2.24% | 24.32B | |
| 6.3x | 2.99x | 7.1x | 4.29% | 21.6B | |
| 8.33x | - | - | 7.58% | 20.43B | |
| 12.79x | -0.36x | -0.63x | -.--% | 17.07B | |
| Average | 33.81x | 8.18x | 18.22x | 1.73% | 41.25B | |
| Weighted average by Cap. | 38.13x | 10.51x | 21.74x | 1.17% |
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
- WO61 Stock
- Valuation Worldline SA
Select your edition
All financial news and data tailored to specific country editions
