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 13,522 - -
Change - -32% 6.05% 79.57% 53.54% -29% - -
Enterprise Value (EV) 1 8,692 6,514 6,507 11,675 18,238 13,058 12,560 12,031
Change - -25.06% -0.12% 79.43% 56.22% -28.4% -3.82% -4.21%
P/E -146x -36x -62.4x -2,144x 279x 93.2x 73.9x 53.3x
PBR 6.23x - 5.81x 9.28x 13.3x 12x 8.61x 6.52x
PEG - -0x 1.7x 22.6x -0x 1x 2.8x 1.4x
Capitalization / Revenue 12.9x 8.02x 7.63x 12.7x 15.8x 8.57x 7.87x 6.81x
EV / Revenue 11.7x 8.02x 7.19x 11.9x 15.2x 8.9x 7.31x 6.06x
EV / EBITDA 202x -252x 220x 100x 80.5x 37.9x 28.6x 21.2x
EV / EBIT 334x -144x 557x 117x 87.6x 40.8x 30.3x 22.7x
EV / FCF 105x -109x 310x 65.9x 65x 38x 29.2x 22.7x
FCF Yield 0.95% -0.92% 0.32% 1.52% 1.54% 2.63% 3.42% 4.41%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.79 -2.16 -1.36 -0.07 0.81 1.63 2.197 3.047
Distribution rate - - - - - - - -
Net sales 1 743.3 812.6 905.3 980.5 1,202 1,475 1,719 1,987
EBITDA 1 42.98 -25.83 29.63 116.3 226.6 361.1 439.1 567.6
EBIT 1 25.99 -45.29 11.68 99.5 208.2 339.9 414.8 531.1
Net income 1 -66.51 -180.4 -111.9 -6.103 69.8 139.3 184.5 259.7
Net Debt 1 -887.4 - -401.5 -730.6 -808.6 -464.1 -962.7 -1,492
Reference price 2 115.20 77.72 84.82 150.07 226.22 162.42 162.42 162.42
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 03/09/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
93.23x8.9x37.94x-.--% 1.35TCr
24.82x6.59x11.7x1.28% 46TCr
26.3x5.27x16.64x1.44% 25TCr
91.44x8.9x23.83x-.--% 15TCr
-5.74x112.7x1501.37x-.--% 5.49TCr
37.45x3.51x12.93x0.18% 4.63TCr
24.83x10.01x16.38x-.--% 2.01TCr
35.5x2.36x21.42x-.--% 1.96TCr
-214.31x3.79x12.69x - 1.39TCr
23.4x3.93x14.48x2.23% 1.28TCr
Average 13.69x 16.60x 166.94x 0.57% 10.34TCr
Weighted average by Cap. 31.41x 12.04x 94.41x 0.96%

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. Valuation Guidewire Software, Inc.