Company Valuation: Guidewire Software, Inc.

Data adjusted to current consolidation scope
Fiscal Period: July 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 9,579 6,514 6,908 12,405 19,047 10,063 - -
Change - -32% 6.05% 79.57% 53.54% -47.17% - -
Enterprise Value (EV) 1 8,692 6,514 6,507 11,675 18,238 9,652 9,350 8,964
Change - -25.06% -0.12% 79.43% 56.22% -47.08% -3.13% -4.13%
P/E -146x -36x -62.4x -2,144x 279x 68.5x 56.9x 39.4x
PBR 6.23x - 5.81x 9.28x 13.3x 8.75x 6.34x 4.67x
PEG - -0x 1.7x 22.6x -0x 1x 2.8x 0.9x
Capitalization / Revenue 12.9x 8.02x 7.63x 12.7x 15.8x 6.83x 5.89x 5.12x
EV / Revenue 11.7x 8.02x 7.19x 11.9x 15.2x 6.55x 5.48x 4.56x
EV / EBITDA 202x -252x 220x 100x 80.5x 28x 21.5x 15.6x
EV / EBIT 334x -144x 557x 117x 87.6x 30.1x 22.9x 16.9x
EV / FCF 105x -109x 310x 65.9x 65x 28.1x 22.2x 17x
FCF Yield 0.95% -0.92% 0.32% 1.52% 1.54% 3.55% 4.51% 5.88%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.79 -2.16 -1.36 -0.07 0.81 1.765 2.123 3.066
Distribution rate - - - - - - - -
Net sales 1 743.3 812.6 905.3 980.5 1,202 1,474 1,707 1,966
EBITDA 1 42.98 -25.83 29.63 116.3 226.6 344.1 434.9 575.3
EBIT 1 25.99 -45.29 11.68 99.5 208.2 320.7 408.2 530.4
Net income 1 -66.51 -180.4 -111.9 -6.103 69.8 153.9 182.2 255.8
Net Debt 1 -887.4 - -401.5 -730.6 -808.6 -411.3 -713 -1,100
Reference price 2 115.20 77.72 84.82 150.07 226.22 120.87 120.87 120.87
Nbr of stocks (in thousands) 83,155 83,816 81,445 82,663 84,195 83,256 - -
Announcement Date 2/9/21 6/9/22 7/9/23 5/9/24 4/9/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
68.48x6.55x28.05x-.--% 10.06B
23.29x6.26x11.29x1.37% 426B
18.85x3.92x12.28x1.97% 182B
50.25x5.93x16.3x-.--% 103B
32.8x3.11x11.21x0.21% 41.25B
2.99x77.48x656.3x-.--% 32.59B
31.04x12.14x19.78x-.--% 27.31B
31.68x1.92x17.49x-.--% 16.32B
22.6x3.24x10.91x - 11.84B
18.53x3.18x11.67x2.83% 9.81B
Average 30.05x 12.37x 79.53x 0.71% 86.01B
Weighted average by Cap. 26.14x 8.30x 37.12x 1.16%

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

  1. Stock Market
  2. Stocks
  3. GWRE Stock
  4. Valuation Guidewire Software, Inc.