Wise PLC
LSE:WISE
Intrinsic Value
The intrinsic value of one WISE stock under the Base Case scenario is 788.28 GBX. Compared to the current market price of 1 091 GBX, Wise PLC is Overvalued by 28%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Wise PLC
Fundamental Analysis

Revenue & Expenses Breakdown
Wise PLC
Balance Sheet Decomposition
Wise PLC
Current Assets | 16.3B |
Cash & Short-Term Investments | 15.9B |
Receivables | 413.7m |
Other Current Assets | 2.6m |
Non-Current Assets | 174.1m |
PP&E | 75.4m |
Intangibles | 5.6m |
Other Non-Current Assets | 93.1m |
Free Cash Flow Analysis
Wise PLC
GBP | |
Free Cash Flow | GBP |
Earnings Waterfall
Wise PLC
Revenue
|
1.6B
GBP
|
Cost of Revenue
|
-310.2m
GBP
|
Gross Profit
|
1.3B
GBP
|
Operating Expenses
|
-682m
GBP
|
Operating Income
|
571.9m
GBP
|
Other Expenses
|
-140.6m
GBP
|
Net Income
|
431.3m
GBP
|
WISE Profitability Score
Profitability Due Diligence
Wise PLC's profitability score is 69/100. The higher the profitability score, the more profitable the company is.
Score
Wise PLC's profitability score is 69/100. The higher the profitability score, the more profitable the company is.
WISE Solvency Score
Solvency Due Diligence
Wise PLC's solvency score is 66/100. The higher the solvency score, the more solvent the company is.
Score
Wise PLC's solvency score is 66/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
WISE Price Targets Summary
Wise PLC
According to Wall Street analysts, the average 1-year price target for WISE is 1 130.52 GBX with a low forecast of 777.7 GBX and a high forecast of 1 386 GBX.
Dividends
Current shareholder yield for WISE is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one WISE stock under the Base Case scenario is 788.28 GBX.
Compared to the current market price of 1 091 GBX, Wise PLC is Overvalued by 28%.