|
Market Closed -
Nasdaq
07:00:00 21/10/26 am AEDT
|
5-day change | 1st Jan Change | ||
| 11.01 USD | +0.55% |
|
-9.90% | -5.98% |
| 15/09 | UK banks start fundraising as aim to create new payments titan | AN |
| 09/09 | Wise Group plc Presents at Goldman Sachs Communacopia + Technology Conference 2026, Sep-08-2026 01:00 PM |
Company Valuation: Wise Group plc
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,784 | 5,387 | 9,299 | 9,517 | 8,794 | 8,420 | - | - |
| Change | - | 12.59% | 72.62% | 2.34% | -7.6% | -4.25% | - | - |
| Enterprise Value (EV) 1 | 4,522 | 4,980 | 8,462 | 8,186 | -15,344 | 6,493 | 6,092 | 5,627 |
| Change | - | 10.12% | 69.91% | -3.26% | -287.45% | 142.31% | -6.18% | -7.63% |
| P/E | - | - | - | - | 24.4x | 19.4x | 15.7x | 13.2x |
| PBR | - | - | - | - | 6.25x | 5.04x | 4.1x | 3.78x |
| PEG | - | - | - | - | - | 1.2x | 0.7x | 0.7x |
| Capitalization / Revenue | 8.55x | 6.37x | 6.58x | 5.79x | 4.64x | 4x | 3.61x | 3.3x |
| EV / Revenue | 8.08x | 5.89x | 5.99x | 4.98x | -8.1x | 3.08x | 2.61x | 2.2x |
| EV / EBITDA | 37.3x | 20.9x | 14.8x | 12.3x | -33.5x | 11.1x | 8.33x | 6.79x |
| EV / EBIT | 92.9x | 63x | 15.3x | 12.8x | -34.3x | 13.8x | 11.9x | 9.47x |
| EV / FCF | 1.45x | 23.3x | 17.4x | 13.3x | -2.69x | 14.3x | 11.7x | 9.69x |
| FCF Yield | 69.1% | 4.28% | 5.75% | 7.52% | -37.1% | 7.01% | 8.57% | 10.3% |
| Dividend per Share 3 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 3 | - | - | - | - | 0.4843 | 0.5645 | 0.6991 | 0.8274 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 559.9 | 846.1 | 1,412 | 1,645 | 1,894 | 2,105 | 2,335 | 2,553 |
| EBITDA 1 | 121.4 | 238.6 | 573 | 667.9 | 457.8 | 583.9 | 731 | 829 |
| EBIT 1 | 48.7 | 79 | 554.7 | 638 | 447 | 471 | 511 | 594 |
| Net income 1 | 32.9 | 114 | 354.6 | 416.7 | 377.3 | 419.3 | 401.5 | 464.8 |
| Net Debt 1 | -262.1 | -406.7 | -836.9 | -1,331 | -24,138 | -1,927 | -2,328 | -2,793 |
| Reference price 3 | 6.65 | 6.78 | 11.95 | 12.50 | 11.80 | 10.95 | 10.95 | 10.95 |
| Nbr of stocks (in thousands) | 945,737 | 983,649 | 983,649 | 983,649 | 984,059 | 1,024,136 | - | - |
| Announcement Date | 28/6/22 | 27/6/23 | 13/6/24 | 5/6/25 | 26/6/26 | - | - | - |
1USD in Million2GBP in Million3USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.4x | 3.08x | 11.12x | -.--% | 11.21B | |
| 32.16x | 16.37x | 23.27x | 0.67% | 740B | |
| 38.51x | 7.01x | 24.86x | 0.93% | 84.3B | |
| 22.23x | 4.4x | 9.69x | 0.76% | 63.8B | |
| 11.1x | 1.48x | 7.58x | 0.99% | 48.34B | |
| 46.47x | 1.74x | 9.72x | -.--% | 46.85B | |
| -80.56x | 18.06x | 43.58x | -.--% | 46.66B | |
| 19.34x | 3.32x | 7.9x | 1.64% | 31.06B | |
| 20.19x | 6.16x | 11.81x | -.--% | 26.43B | |
| 10.09x | 2.61x | 6.31x | -.--% | 25.36B | |
| Average | 13.89x | 6.42x | 15.58x | 0.5% | 112.36B | |
| Weighted average by Cap. | 25.82x | 12.76x | 21.02x | 0.64% |
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
- Stock Market
- Stocks
- WSE Stock
- Valuation Wise Group plc
Select your edition
All financial news and data tailored to specific country editions
