Worldline SA
PAR:WLN

Watchlist Manager
Worldline SA Logo
Worldline SA
PAR:WLN
Watchlist
Price: 8.354 EUR 3.91% Market Closed
Market Cap: 2.4B EUR
Have any thoughts about
Worldline SA?
Write Note
Section:
 

Relative Value

The Relative Value of one WLN stock under the Base Case scenario is 46.839 EUR. Compared to the current market price of 8.354 EUR, Worldline SA is Undervalued by 82%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

WLN Relative Value
Base Case
46.839 EUR
Undervaluation 82%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.5
P/S
P/S
Price to Sales
0.5
vs History
98
vs Industry
80
Median 3Y
2.4
Median 5Y
3.4
Industry
2.4
Forward
0.5
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
48
Median 3Y
-2.7
Median 5Y
30.3
Industry
23.3
Forward
4.5
More Details
3.6
P/OCF
P/OCF
Price to OCF
3.6
vs History
98
vs Industry
59
Median 3Y
9.6
Median 5Y
12.2
Industry
17.5
More Details
3.3
P/FCFE
P/FCFE
Price to FCFE
3.3
vs History
88
vs Industry
14
Median 3Y
19.3
Median 5Y
12.4
Industry
21.2
More Details
0.3
P/B
P/B
Price to Book Value
0.3
vs History
98
vs Industry
84
Median 3Y
1.1
Median 5Y
1.3
Industry
2.9
More Details
0.8
EV/S
EV/S
Enterprise Value to Sales
0.8
vs History
98
vs Industry
67
Median 3Y
2.7
Median 5Y
4.1
Industry
2.4
Forward
0.8
More Details
0.9
EV/GP
EV/GP
Enterprise Value to Gross Profit
0.9
vs History
98
vs Industry
81
Median 3Y
3
Median 5Y
4.5
Industry
5
More Details
1.6
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
1.6
vs History
98
vs Industry
57
Median 3Y
11.5
Median 5Y
16.5
Industry
13
Forward
3.3
More Details
7.3
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
7.3
vs History
98
vs Industry
42
Median 3Y
22.3
Median 5Y
33
Industry
16.6
Forward
4.7
More Details
5.5
EV/OCF
EV/OCF
Enterprise Value to OCF
5.5
vs History
98
vs Industry
54
Median 3Y
11.1
Median 5Y
14.6
Industry
16.5
More Details
10.5
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
10.5
vs History
93
vs Industry
41
Median 3Y
16.2
Median 5Y
20.2
Industry
19.1
More Details
0.2
EV/IC
EV/IC
Enterprise Value to IC
0.2
vs History
98
vs Industry
86
Median 3Y
0.6
Median 5Y
0.7
Industry
2.5
More Details

Multiples Across Competitors

WLN Competitors Multiples
Worldline SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
FR
Worldline SA
PAR:WLN
2.4B EUR 0.5 -2.5 1.6 7.3
US
Visa Inc
NYSE:V
626.5B USD 17.4 32.2 25.2 26.3
US
Mastercard Inc
NYSE:MA
489.6B USD 18 39.7 29.4 31
US
Automatic Data Processing Inc
NASDAQ:ADP
120.8B USD 6.2 31.4 21.3 23.7
US
Fiserv Inc
NYSE:FI
118.5B USD 5.9 38.7 16 24.7
US
PayPal Holdings Inc
NASDAQ:PYPL
87.4B USD 2.8 19.7 12.7 15
US
Block Inc
NYSE:SQ
54.8B USD 2.3 48.6 27.8 35.3
US
Paychex Inc
NASDAQ:PAYX
50.9B USD 9.5 29.6 21.1 22.8
NL
Adyen NV
AEX:ADYEN
44.6B EUR 21.9 54 42.8 48.2
US
Fidelity National Information Services Inc
NYSE:FIS
44.3B USD 4.4 31.2 12.4 32.1
ES
Amadeus IT Group SA
MAD:AMS
29.7B EUR 5 23.5 18.3 18.3
P/E Multiple
Earnings Growth PEG
FR
Worldline SA
PAR:WLN
Average P/E: 34.9
Negative Multiple: -2.5 		N/A N/A
US
Visa Inc
NYSE:V
32.2
14%
2.3
US
Mastercard Inc
NYSE:MA
39.7
17%
2.3
US
Automatic Data Processing Inc
NASDAQ:ADP
31.4
9%
3.5
US
F
Fiserv Inc
NYSE:FI
38.7
32%
1.2
US
PayPal Holdings Inc
NASDAQ:PYPL
19.7
9%
2.2
US
Block Inc
NYSE:SQ
48.6
613%
0.1
US
Paychex Inc
NASDAQ:PAYX
29.6
7%
4.2
NL
Adyen NV
AEX:ADYEN
54
29%
1.9
US
Fidelity National Information Services Inc
NYSE:FIS
31.2
N/A N/A
ES
Amadeus IT Group SA
MAD:AMS
23.5
14%
1.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FR
Worldline SA
PAR:WLN
Average EV/EBITDA: 20.8
1.6
-17%
N/A
US
Visa Inc
NYSE:V
25.2
11%
2.3
US
Mastercard Inc
NYSE:MA
29.4
14%
2.1
US
Automatic Data Processing Inc
NASDAQ:ADP
21.3
7%
3
US
F
Fiserv Inc
NYSE:FI
16
12%
1.3
US
PayPal Holdings Inc
NASDAQ:PYPL
12.7
8%
1.6
US
Block Inc
NYSE:SQ
27.8
81%
0.3
US
Paychex Inc
NASDAQ:PAYX
21.1
7%
3
NL
Adyen NV
AEX:ADYEN
42.8
32%
1.3
US
Fidelity National Information Services Inc
NYSE:FIS
12.4
3%
4.1
ES
Amadeus IT Group SA
MAD:AMS
18.3
10%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FR
Worldline SA
PAR:WLN
Average EV/EBIT: 25.9
7.3
17%
0.4
US
Visa Inc
NYSE:V
26.3
11%
2.4
US
Mastercard Inc
NYSE:MA
31
14%
2.2
US
Automatic Data Processing Inc
NASDAQ:ADP
23.7
7%
3.4
US
F
Fiserv Inc
NYSE:FI
24.7
25%
1
US
PayPal Holdings Inc
NASDAQ:PYPL
15
10%
1.5
US
Block Inc
NYSE:SQ
35.3
97%
0.4
US
Paychex Inc
NASDAQ:PAYX
22.8
7%
3.3
NL
Adyen NV
AEX:ADYEN
48.2
33%
1.5
US
Fidelity National Information Services Inc
NYSE:FIS
32.1
30%
1.1
ES
Amadeus IT Group SA
MAD:AMS
18.3
14%
1.3

See Also

Summary
WLN intrinsic value, competitors valuation, and company profile.
DCF Valuation
WLN stock valuation using Discount Cash Flow valuation method.
Relative Valuation
WLN stock valuation using valuation multiples.
Wall Street Estimates
WLN price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
WLN stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 212,000+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.