Valuation Wolters Kluwer N.V.

Equities

Market Closed - Euronext Amsterdam Other stock markets 11:55:00 2026-02-18 am EST			5-day change	1st Jan Change
61.74 ^EUR	-0.64%		-6.06%	-30.11%

Feb. 18	Wolters Kluwer Legal & Regulatory Announces the Launch of the Libra	CI
Feb. 12	UK's RELX says AI-embedded products will drive growth for 'many years'	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	18,124	26,801	24,328	30,960	38,029	13,890	13,890	-
Change	-	47.87%	-9.23%	27.26%	22.83%	-63.48%	0%	-
Enterprise Value (EV) ¹	20,507	28,932	26,581	33,572	41,163	17,872	18,047	18,299
Change	-	41.08%	-8.13%	26.3%	22.61%	-56.58%	0.98%	1.4%
P/E ratio	25.6x	37.3x	24.4x	31.5x	35.5x	13x	11.9x	10.7x
PBR	8.68x	11.1x	10.5x	17.7x	24.3x	14.1x	19.5x	28.8x
PEG	-	12.59x	0.6x	15.79x	3.4x	2.44x	1.32x	0.9x
Capitalization / Revenue	3.94x	5.62x	4.46x	5.54x	6.43x	2.25x	2.19x	2.06x
EV / Revenue	4.46x	6.06x	4.87x	6.01x	6.96x	2.9x	2.84x	2.72x
EV / EBITDA	14.4x	19.1x	15.4x	18.9x	21.3x	8.77x	8.46x	8x
EV / EBIT	18.2x	24x	18.7x	22.7x	25.7x	10.6x	10.1x	9.58x
EV / FCF	22.6x	28.6x	21.8x	28.8x	32.3x	13.7x	12.8x	12.6x
FCF Yield	4.42%	3.49%	4.59%	3.47%	3.1%	7.32%	7.81%	7.96%
Dividend per Share ²	1.36	1.57	1.81	2.08	2.33	2.479	2.67	2.896
Rate of return	1.97%	1.52%	1.85%	1.62%	1.45%	4.01%	4.32%	4.69%
EPS ²	2.7	2.78	4.01	4.09	4.52	4.761	5.189	5.791
Distribution rate	50.4%	56.5%	45.1%	50.9%	51.5%	52.1%	51.5%	50%
Net sales ¹	4,603	4,771	5,453	5,584	5,916	6,162	6,349	6,733
EBITDA ¹	1,422	1,514	1,730	1,775	1,930	2,038	2,134	2,287
EBIT ¹	1,124	1,205	1,424	1,476	1,600	1,693	1,782	1,910
Net income ¹	721	728	1,027	1,007	1,079	1,116	1,188	1,289
Net Debt ¹	2,383	2,131	2,253	2,612	3,134	3,983	4,157	4,409
Reference price ²	69.06	103.60	97.76	128.70	160.40	61.74	61.74	61.74
Nbr of stocks (in thousands)	262,443	258,696	248,852	240,561	237,090	224,968	224,968	-
Announcement Date	2/24/21	2/23/22	2/22/23	2/21/24	2/26/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
WOLTERS KLUWER N.V.	13.05x	2.92x	8.81x	3.99%	16.53B
S&P GLOBAL, INC.	24.95x	8.09x	15.73x	0.97%	123B
THOMSON REUTERS CORPORATION	23.18x	5.15x	13.17x	2.84%	36.98B
MSCI, INC.	27.82x	12.67x	20.48x	1.55%	38.3B
EQUIFAX INC.	34.52x	4.59x	14.36x	0.96%	23.2B
COMPUTERSHARE LIMITED	18.55x	3.99x	10.14x	3.65%	12.5B
FACTSET RESEARCH SYSTEMS, INC.	12.39x	3.3x	8.7x	2.36%	7.05B
CHINA SOUTHERN POWER GRID TECHNOLOGY CO.,LTD	52.92x	-	-	-	4.15B
CLARIVATE PLC	-5.7x	2.13x	5.28x	-.--%	1.15B
Average	22.41x	5.36x	12.08x	2.04%	29.17B
Weighted average by Cap.	24.88x	7.35x	14.99x	1.68%