Valuation Guidewire Software, Inc. Sao Paulo

Stocks

Market Closed - Sao Paulo 02:45:15 17/10/26 am AEDT			5-day change	1st Jan Change
71.47 ^BRL	+3.87%		+6.24%	-23.72%

17/09	Guidewire Software's Cloud Migration, AI Strategy Support Durable Growth, RBC Capital Markets Says	MT
15/09	Adyen N.V. Joins Guidewire Software, Inc. Marketplace As An Approved Global Payment Partner For Insurers	CI

Data adjusted to current consolidation scope

Fiscal Period: July	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	6,514	6,908	12,405	19,047	12,650	13,845	-	-
Change	-	6.05%	79.57%	53.54%	-33.58%	9.45%	-	-
Enterprise Value (EV) ¹	6,514	6,507	11,675	18,238	12,113	12,883	12,354	13,845
Change	-	-0.12%	79.43%	56.22%	-33.58%	6.36%	-4.11%	12.08%
P/E	-36x	-62.4x	-2,144x	279x	93.2x	76.9x	55.4x	37.8x
PBR	-	5.81x	9.28x	13.3x	10.9x	8.95x	6.78x	5.15x
PEG	-	1.7x	22.6x	-0x	1x	2.2x	1.4x	0.8x
Capitalization / Revenue	8.02x	7.63x	12.7x	15.8x	8.57x	8.06x	6.96x	6.06x
EV / Revenue	8.02x	7.19x	11.9x	15.2x	8.21x	7.5x	6.21x	6.06x
EV / EBITDA	-252x	220x	100x	80.5x	33.5x	29.4x	21.8x	18.1x
EV / EBIT	-144x	557x	117x	87.6x	35.6x	31.1x	23.3x	20.2x
EV / FCF	-109x	310x	65.9x	65x	33.8x	30x	23.3x	22.5x
FCF Yield	-0.92%	0.32%	1.52%	1.54%	2.96%	3.34%	4.29%	4.44%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-2.16	-1.36	-0.07	0.81	1.63	2.197	3.047	4.468
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	812.6	905.3	980.5	1,202	1,475	1,718	1,988	2,286
EBITDA ¹	-25.83	29.63	116.3	226.6	361.1	438.5	567.7	764.5
EBIT ¹	-45.29	11.68	99.5	208.2	339.9	414.7	531.1	685.6
Net income ¹	-180.4	-111.9	-6.103	69.8	139.3	184.5	259.6	359.7
Net Debt ¹	-	-401.5	-730.6	-808.6	-537.2	-962.7	-1,492	-
Reference price ²	77.72	84.82	150.07	226.22	151.94	168.86	168.86	168.86
Nbr of stocks (in thousands)	83,816	81,445	82,663	84,195	83,256	81,993	-	-
Announcement Date	6/9/22	7/9/23	5/9/24	4/9/25	3/9/26	-	-	-

¹USD in Million²USD

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.($)
MICROSOFT CORPORATION	26.83x	9.91x	16.18x	0.73%	3,928B
PALANTIR TECHNOLOGIES INC.	119.93x	52.98x	86.28x	-.--%	447B
ORACLE CORPORATION	19.3x	5.59x	9.74x	1.56%	389B
PALO ALTO NETWORKS, INC.	216.99x	19.31x	56.52x	-.--%	280B
SAP SE	28.38x	5.66x	17.83x	1.34%	259B
CROWDSTRIKE HOLDINGS, INC.	2273.9x	37.98x	124.23x	-.--%	233B
SERVICENOW, INC.	90.05x	8.93x	23.9x	-.--%	147B
FORTINET, INC.	54.84x	14.71x	38.75x	-.--%	124B
ADOBE INC.	13.44x	3.57x	7.47x	-.--%	95.43B
Average	315.96x	17.63x	42.32x	0.4%	655.81B
Weighted average by Cap.	133.24x	14.23x	27.85x	0.65%