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 14,619 - -
Change - -32% 6.05% 79.57% 53.54% -23.25% - -
Enterprise Value (EV) 1 8,692 6,514 6,507 11,675 18,238 14,155 13,915 13,618
Change - -25.06% -0.12% 79.43% 56.22% -22.39% -1.69% -2.13%
P/E -146x -36x -62.4x -2,144x 279x 101x 86.1x 61.6x
PBR 6.23x - 5.81x 9.28x 13.3x 12.9x 9.48x 7.15x
PEG - -0x 1.7x 22.6x -0x 1x 5.1x 1.5x
Capitalization / Revenue 12.9x 8.02x 7.63x 12.7x 15.8x 9.95x 8.59x 7.43x
EV / Revenue 11.7x 8.02x 7.19x 11.9x 15.2x 9.63x 8.18x 6.92x
EV / EBITDA 202x -252x 220x 100x 80.5x 39.2x 31.6x 23.7x
EV / EBIT 334x -144x 557x 117x 87.6x 44.2x 34.3x 26x
EV / FCF 105x -109x 310x 65.9x 65x 41.5x 33x 25.7x
FCF Yield 0.95% -0.92% 0.32% 1.52% 1.54% 2.41% 3.03% 3.89%
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 1,469 1,701 1,967
EBITDA 1 42.98 -25.83 29.63 116.3 226.6 361.3 439.7 574.4
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 84.82 150.07 226.22 175.59 175.59 175.59
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
100.79x9.63x39.18x-.--% 1.46TCr
23.53x6.33x11.31x1.36% 43TCr
25.57x5.11x16.1x1.49% 24TCr
80.27x7.8x20.88x-.--% 13TCr
38.15x3.57x13.13x0.18% 4.72TCr
-23.84x77.57x669.69x-.--% 3.57TCr
28.76x11.3x18.45x-.--% 2.35TCr
36.7x2.42x22.03x-.--% 2.01TCr
-619.89x3.68x12.32x - 1.34TCr
23.92x3.95x14.58x2.22% 1.29TCr
Average -28.60x 13.14x 83.77x 0.58% 9.7TCr
Weighted average by Cap. 23.16x 8.74x 38.99x 1.03%

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.