Company Valuation: Guidewire Software, Inc.

Data adjusted to current consolidation scope
Fiscal Period: July 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 9,579 6,514 6,908 12,405 19,047 15,976 - -
Change - -32% 6.05% 79.57% 53.54% -16.12% - -
Enterprise Value (EV) 1 8,692 6,514 6,507 11,675 18,238 15,512 15,272 14,975
Change - -25.06% -0.12% 79.43% 56.22% -14.95% -1.55% -1.94%
P/E -146x -36x -62.4x -2,144x 279x 110x 94.1x 67.3x
PBR 6.23x - 5.81x 9.28x 13.3x 14.1x 10.4x 7.82x
PEG - -0x 1.7x 22.6x -0x 1x 5.5x 1.7x
Capitalization / Revenue 12.9x 8.02x 7.63x 12.7x 15.8x 10.9x 9.39x 8.12x
EV / Revenue 11.7x 8.02x 7.19x 11.9x 15.2x 10.6x 8.98x 7.61x
EV / EBITDA 202x -252x 220x 100x 80.5x 45.1x 35.1x 26.4x
EV / EBIT 334x -144x 557x 117x 87.6x 48.4x 37.7x 28.6x
EV / FCF 105x -109x 310x 65.9x 65x 45.5x 36.3x 28.3x
FCF Yield 0.95% -0.92% 0.32% 1.52% 1.54% 2.2% 2.76% 3.54%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.79 -2.16 -1.36 -0.07 0.81 1.742 2.039 2.851
Distribution rate - - - - - - - -
Net sales 1 743.3 812.6 905.3 980.5 1,202 1,467 1,701 1,967
EBITDA 1 42.98 -25.83 29.63 116.3 226.6 344.1 435 566.6
EBIT 1 25.99 -45.29 11.68 99.5 208.2 320.3 405.6 523.1
Net income 1 -66.51 -180.4 -111.9 -6.103 69.8 151.1 177.7 248.1
Net Debt 1 -887.4 - -401.5 -730.6 -808.6 -464.1 -703.9 -1,001
Reference price 2 115.20 77.72 84.82 150.07 226.22 191.89 191.89 191.89
Nbr of stocks (in thousands) 83,155 83,816 81,445 82,663 84,195 83,256 - -
Announcement Date 02/09/21 06/09/22 07/09/23 05/09/24 04/09/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
22.27x6.07x10.85x1.43% 41TCr
26.58x5.32x16.71x1.43% 25TCr
82.89x8.06x21.57x-.--% 13TCr
38.39x3.6x13.24x0.18% 4.75TCr
-18.33x105.38x1240.51x-.--% 4.71TCr
30.9x11.99x19.57x-.--% 2.52TCr
38.68x2.57x23.38x-.--% 2.12TCr
110.14x10.57x45.07x-.--% 1.6TCr
-652.93x3.86x12.93x - 1.41TCr
Average -35.71x 17.49x 155.98x 0.38% 10.73TCr
Weighted average by Cap. 22.66x 10.99x 75.05x 1%

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

  1. Stock Market
  2. Stocks
  3. GWRE Stock
  4. GWRE * Stock
  5. Valuation Guidewire Software, Inc.