|
Real-time
Euronext Paris
09:05:24 22/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 11.51 EUR | +0.44% |
|
+1.71% | -81.57% |
| 16/08 | Europe's heatwaves expose insurance gap as business losses mount | RE |
| 03/08 | Worldline wraps up the sale of its Indian payments operations |  |
Company Valuation: Worldline
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 | 648.7 | - | - |
| Change | - | -25.12% | -56.92% | -45.78% | -81.55% | 46.24% | - | - |
| Enterprise Value (EV) 1 | 16,872 | 12,495 | 6,245 | 4,014 | 2,380 | 1,910 | 1,930 | 1,860 |
| Change | - | -25.94% | -50.02% | -35.72% | -40.72% | -19.72% | 1% | -3.61% |
| P/E | -18.2x | 34.8x | -5.4x | -8.07x | -0.09x | -4.11x | -9.1x | -27.5x |
| PBR | 1.52x | 1.1x | 0.52x | 0.29x | 0.13x | 0.17x | 0.19x | 0.19x |
| PEG | - | -0x | 0x | 0.1x | -0x | 0x | 0.2x | 0.4x |
| Capitalization / Revenue | 3.73x | 2.36x | 0.96x | 0.52x | 0.11x | 0.17x | 0.17x | 0.17x |
| EV / Revenue | 4.57x | 2.86x | 1.35x | 0.87x | 0.59x | 0.51x | 0.52x | 0.49x |
| EV / EBITDA | 18.1x | 11x | 5.63x | 3.75x | 3.23x | 2.9x | 2.86x | 2.62x |
| EV / EBIT | 25.3x | 14.5x | 7.9x | 5.84x | 6.23x | 5.62x | 5.12x | 4.57x |
| EV / FCF | 41.4x | 24x | 17.6x | 20x | -91.5x | -32.7x | 45.3x | 16.1x |
| FCF Yield | 2.41% | 4.16% | 5.69% | 5.01% | -1.09% | -3.05% | 2.21% | 6.2% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -107.6 | 42 | -116 | -42 | -734 | -2.79 | -1.26 | -0.4162 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 3,689 | 4,364 | 4,610 | 4,632 | 4,030 | 3,748 | 3,717 | 3,790 |
| EBITDA 1 | 933 | 1,133 | 1,110 | 1,070 | 737 | 657.9 | 675.8 | 709.1 |
| EBIT 1 | 668.1 | 864.1 | 790 | 687 | 382 | 340 | 376.6 | 406.7 |
| Net income 1 | -751 | 299 | -817 | -297 | -5,138 | -181.6 | -96.97 | -37.47 |
| Net Debt 1 | 3,126 | 2,202 | 1,811 | 1,610 | 1,936 | 1,262 | 1,281 | 1,211 |
| Reference price 2 | 1,960.40 | 1,461.20 | 626.80 | 339.12 | 62.48 | 11.46 | 11.46 | 11.46 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | -4.11x | 0.51x | 2.9x | -.--% | 73Cr | |
| 16.5x | 3.5x | 7.78x | 1.62% | 8.97TCr | |
| 47.02x | 16.19x | 30.05x | -.--% | 9.16TCr | |
| 24.41x | 7.04x | 13.55x | -.--% | 3.33TCr | |
| 36.7x | 3.94x | 12.67x | -.--% | 2.48TCr | |
| 34.17x | 17.19x | 28.37x | 2.48% | 2.21TCr | |
| 81.55x | 6.7x | 28.59x | -.--% | 2.29TCr | |
| 5.43x | 2.78x | 6.6x | 4.76% | 1.88TCr | |
| 7.36x | - | - | 8.59% | 1.78TCr | |
| 11.29x | -1.08x | -1.91x | -.--% | 1.47TCr | |
| Average | 26.03x | 6.31x | 14.29x | 1.74% | 3.36TCr | |
| Weighted average by Cap. | 31.30x | 8.47x | 17.56x | 1.31% |
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
- Valuation Worldline
Select your edition
All financial news and data tailored to specific country editions
