Valuation Worldline

Equities

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-02-18 am EST			5-day change	1st Jan Change
1.358 ^EUR	+1.65%		+2.07%	-13.09%

Jan. 30	Worldline: EPS upgrade (2025: from € -1.77 to -0.71, 2026: from € -0.72 to -0.34)
Jan. 30	Eurofins, Winfarm, Worldline... Stocks to Watch Today in Paris -

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	22,074	13,747	10,293	4,434	2,404	385.5	385.5	-
Change	-	-37.73%	-25.12%	-56.92%	-45.78%	-83.97%	0%	-
Enterprise Value (EV) ¹	25,240	16,872	12,495	6,245	4,014	2,353	2,156	2,044
Change	-	-33.15%	-25.94%	-50.02%	-35.72%	-41.39%	-8.34%	-5.21%
P/E ratio	97.7x	-18.2x	34.8x	-5.4x	-8.07x	-0.09x	-3.42x	-4.38x
PBR	1.73x	1.52x	1.1x	0.52x	0.29x	0.1x	0.09x	0.1x
PEG	-	0x	-0x	0x	0.1x	-0x	0x	0.2x
Capitalization / Revenue	8.03x	3.73x	2.36x	0.96x	0.52x	0.09x	0.09x	0.09x
EV / Revenue	9.18x	4.57x	2.86x	1.35x	0.87x	0.52x	0.5x	0.47x
EV / EBITDA	36.1x	18.1x	11x	5.63x	3.75x	2.78x	2.78x	2.58x
EV / EBIT	48.5x	25.3x	14.5x	7.9x	5.84x	4.97x	5.35x	4.91x
EV / FCF	85.7x	41.4x	24x	17.6x	20x	-144x	-51.7x	31.5x
FCF Yield	1.17%	2.41%	4.16%	5.69%	5.01%	-0.69%	-1.93%	3.17%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.81	-2.69	1.05	-2.9	-1.05	-15.34	-0.3965	-0.3098
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	2,748	3,689	4,364	4,610	4,632	4,517	4,347	4,356
EBITDA ¹	700	933	1,133	1,110	1,070	845.3	775.1	792.3
EBIT ¹	520.5	668.1	864.1	790	687	473.2	403.2	416.3
Net income ¹	164	-751	299	-817	-297	-4,162	-100.7	-66.33
Net Debt ¹	3,165	3,126	2,202	1,811	1,610	1,967	1,771	1,659
Reference price ²	79.100	49.010	36.530	15.670	8.478	1.358	1.358	1.358
Nbr of stocks (in thousands)	279,070	280,485	281,767	282,975	283,568	283,964	283,964	-
Announcement Date	2/24/21	2/22/22	2/21/23	2/28/24	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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
WORLDLINE	-0.09x	0.52x	2.78x	-.--%	449M
INTUIT INC.	24.01x	4.88x	11.66x	1.25%	106B
ROBINHOOD MARKETS, INC.	37.04x	15.01x	26.57x	-.--%	68B
ROCKET COMPANIES, INC.	-146.26x	-	-	4.35%	51.73B
ADYEN N.V.	28.37x	9.29x	17.75x	-.--%	35.66B
HITHINK ROYALFLUSH INFORMATION NETWORK CO., LTD.	69.7x	31.75x	63.41x	1.07%	26.26B
FIDELITY NATIONAL INFORMATION SERVICES, INC.	73.73x	3.37x	8.23x	3.4%	24.61B
FUTU HOLDINGS LIMITED	15.02x	1.69x	2.81x	-.--%	20.74B
AFFIRM HOLDINGS, INC.	47.63x	4.35x	15.55x	-.--%	17.19B
CIRCLE INTERNET GROUP, INC.	-47.54x	4.59x	22.99x	-	14.51B
Average	10.16x	8.38x	19.08x	1.12%	36.47B
Weighted average by Cap.	7.08x	9.46x	19.81x	1.34%