Valuation Worldline

Equities

Market Closed - Euronext Paris Other stock markets 10:25:00 13/03/2026 pm IST			5-day change	1st Jan Change
0.3700 ^EUR	-4.48%		-73.67%	-76.31%

13/03	Red alert on European markets, central banks under the spotlight next week
13/03	Worldline launches capital increase, shares surge

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	13,747	10,293	4,434	2,404	443.6	105.1	-	-
Change	-	-25.12%	-56.92%	-45.78%	-81.55%	-76.31%	-	-
Enterprise Value (EV) ¹	16,872	12,495	6,245	4,014	443.6	1,828	1,738	1,671
Change	-	-25.94%	-50.02%	-35.72%	-88.95%	312.16%	-4.91%	-3.86%
P/E ratio	-18.2x	34.8x	-5.4x	-8.07x	-0.09x	-0.84x	-1.11x	2.82x
PBR	1.52x	1.1x	0.52x	0.29x	-	0.03x	0.03x	0.03x
PEG	-	-0x	0x	0.1x	-0x	0x	0x	-0x
Capitalization / Revenue	3.73x	2.36x	0.96x	0.52x	0.11x	0.02x	0.02x	0.03x
EV / Revenue	4.57x	2.86x	1.35x	0.87x	0.11x	0.43x	0.41x	0.41x
EV / EBITDA	18.1x	11x	5.63x	3.75x	0.6x	2.62x	2.41x	2.32x
EV / EBIT	25.3x	14.5x	7.9x	5.84x	1.16x	4.46x	4.08x	3.45x
EV / FCF	41.4x	24x	17.6x	20x	-	-18.4x	33.2x	16.1x
FCF Yield	2.41%	4.16%	5.69%	5.01%	-	-5.42%	3.01%	6.22%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-2.69	1.05	-2.9	-1.05	-18.35	-0.4386	-0.3346	0.131
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	3,689	4,364	4,610	4,632	4,030	4,257	4,223	4,111
EBITDA ¹	933	1,133	1,110	1,070	737	697.7	720.9	719.5
EBIT ¹	668.1	864.1	790	687	382	410.2	426.5	484
Net income ¹	-751	299	-817	-297	-5,138	-131.8	-82.81	7.5
Net Debt ¹	3,126	2,202	1,811	1,610	-	1,723	1,633	1,566
Reference price ²	49.0100	36.5300	15.6700	8.4780	1.5620	0.3700	0.3700	0.3700
Nbr of stocks (in thousands)	2,80,485	2,81,767	2,82,975	2,83,568	2,83,964	2,83,964	-	-
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.($)
WORLDLINE	-0.84x	0.43x	2.62x	-.--%	12Cr
INTUIT INC.	27.76x	5.69x	13.5x	1.07%	12TCr
ROBINHOOD MARKETS, INC.	32.04x	12.61x	21.58x	-.--%	6.61TCr
ROCKET COMPANIES, INC.	23.15x	-	-	-.--%	3.99TCr
ADYEN N.V.	23.87x	7.08x	13.29x	-.--%	3.3TCr
CIRCLE INTERNET GROUP, INC.	126.7x	8.21x	41.44x	-.--%	2.79TCr
FIDELITY NATIONAL INFORMATION SERVICES, INC.	14.24x	3.05x	7.21x	3.66%	2.56TCr
HITHINK ROYALFLUSH INFORMATION NETWORK CO., LTD.	44.87x	22.79x	38.71x	1.87%	2.48TCr
FUTU HOLDINGS LIMITED	14.05x	0.87x	1.41x	-.--%	1.97TCr
AFFIRM HOLDINGS, INC.	43.28x	3.97x	14.21x	-.--%	1.56TCr
Average	34.91x	7.19x	17.11x	0.66%	3.74TCr
Weighted average by Cap.	35.19x	8.10x	18.12x	0.72%