Valuation Worldline

Equities

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-03-06 am EST			5-day change	1st Jan Change
1.405 ^EUR	-1.99%		-10.19%	-10.05%

Mar. 06	Worldline: EPS cut (2025: from € -0.71 to -0.79, 2026: from € -0.34 to -0.50)
Mar. 05	Payments firm Nexi targets margin boost, revenue growth until 2028	RE

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	454.2	-	-
Change	-	-25.12%	-56.92%	-45.78%	-81.55%	2.39%	-	-
Enterprise Value (EV) ¹	16,872	12,495	6,245	4,014	443.6	2,294	2,119	2,180
Change	-	-25.94%	-50.02%	-35.72%	-88.95%	417.11%	-7.61%	2.87%
P/E ratio	-18.2x	34.8x	-5.4x	-8.07x	-0.09x	-3.03x	-4.39x	16.7x
PBR	1.52x	1.1x	0.52x	0.29x	-	0.11x	0.1x	0.1x
PEG	-	-0x	0x	0.1x	-0x	0x	0.1x	-0x
Capitalization / Revenue	3.73x	2.36x	0.96x	0.52x	0.11x	0.11x	0.11x	0.11x
EV / Revenue	4.57x	2.86x	1.35x	0.87x	0.11x	0.56x	0.5x	0.53x
EV / EBITDA	18.1x	11x	5.63x	3.75x	0.6x	3.76x	2.86x	3.09x
EV / EBIT	25.3x	14.5x	7.9x	5.84x	1.16x	7.04x	5.09x	5.06x
EV / FCF	41.4x	24x	17.6x	20x	-	-23.1x	40.4x	21x
FCF Yield	2.41%	4.16%	5.69%	5.01%	-	-4.32%	2.47%	4.77%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-2.69	1.05	-2.9	-1.05	-18.35	-0.4643	-0.3198	0.0843
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	3,689	4,364	4,610	4,632	4,030	4,093	4,264	4,111
EBITDA ¹	933	1,133	1,110	1,070	737	610.3	740.2	706.5
EBIT ¹	668.1	864.1	790	687	382	326	416.3	431
Net income ¹	-751	299	-817	-297	-5,138	-188.5	-69.61	-12
Net Debt ¹	3,126	2,202	1,811	1,610	-	1,839	1,665	1,726
Reference price ²	49.010	36.530	15.670	8.478	1.562	1.405	1.405	1.405
Nbr of stocks (in thousands)	280,485	281,767	282,975	283,568	283,964	323,251	-	-
Announcement Date	2/22/22	2/21/23	2/28/24	2/26/25	2/25/26	-	-	-

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	-0.09x	0.52x	2.8x	-.--%	463M
INTUIT INC.	30.36x	6.22x	14.75x	0.98%	133B
ROBINHOOD MARKETS, INC.	33.5x	13.2x	22.41x	-.--%	69.4B
ROCKET COMPANIES, INC.	24.53x	-	-	-.--%	42.16B
ADYEN N.V.	24.23x	7.26x	13.63x	-.--%	34.03B
FIDELITY NATIONAL INFORMATION SERVICES, INC.	14.74x	3.04x	7.2x	3.51%	26.49B
HITHINK ROYALFLUSH INFORMATION NETWORK CO., LTD.	65.27x	29.43x	57.78x	1.42%	25.03B
CIRCLE INTERNET GROUP, INC.	-78.62x	8.15x	40.84x	-	24.21B
FUTU HOLDINGS LIMITED	14.32x	0.98x	1.58x	-.--%	19.97B
AFFIRM HOLDINGS, INC.	48.16x	4.36x	15.6x	-.--%	17.22B
Average	17.64x	8.13x	19.62x	0.66%	39.21B
Weighted average by Cap.	24.13x	8.86x	19.75x	0.71%