Worldline SA
PAR:WLN

Watchlist Manager
Worldline SA Logo
Worldline SA
PAR:WLN
Watchlist
Price: 1.608 EUR -1.44% Market Closed
Market Cap: 456m EUR

Relative Value

The Relative Value of one WLN stock under the Base Case scenario is 15.809 EUR. Compared to the current market price of 1.608 EUR, Worldline SA is Undervalued by 90%.

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
15.809 EUR
Undervaluation 90%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
95
vs Industry
87
Median 3Y
0.6
Median 5Y
2.2
Industry
2.4
Forward
0.1
vs History
vs Industry
48
Median 3Y
-0.2
Median 5Y
-0.2
Industry
22.3
Forward
2
vs History
95
vs Industry
61
Median 3Y
3.9
Median 5Y
9.3
Industry
16.1
vs History
vs Industry
14
Median 3Y
-2.1
Median 5Y
11.8
Industry
20.7
vs History
95
vs Industry
86
Median 3Y
0.3
Median 5Y
1.1
Industry
2.9
vs History
95
vs Industry
73
Median 3Y
0.8
Median 5Y
2.6
Industry
2.4
Forward
0.4
vs History
95
vs Industry
85
Median 3Y
1
Median 5Y
2.9
Industry
4.9
vs History
95
vs Industry
56
Median 3Y
2.5
Median 5Y
10.8
Industry
12.2
Forward
2.3
vs History
87
vs Industry
45
Median 3Y
8.5
Median 5Y
21.6
Industry
15.9
Forward
4.3
vs History
95
vs Industry
54
Median 3Y
5.5
Median 5Y
11.1
Industry
14.7
vs History
95
vs Industry
40
Median 3Y
9.7
Median 5Y
16
Industry
17.3
vs History
93
vs Industry
87
Median 3Y
0.2
Median 5Y
0.6
Industry
2.4

Multiples Across Competitors

WLN Competitors Multiples
Worldline SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
FR
Worldline SA
PAR:WLN
457.5m EUR 0.1 -0.1 0.4 6.4
US
Visa Inc
NYSE:V
683.6B USD 17.1 34.4 24.6 25.8
US
Mastercard Inc
NYSE:MA
516.5B USD 16.4 36.2 26.6 28.2
US
Automatic Data Processing Inc
NASDAQ:ADP
104.7B USD 5 25.2 17.5 19.4
US
PayPal Holdings Inc
NASDAQ:PYPL
56.2B USD 1.7 11.4 7.8 9
NL
Adyen NV
AEX:ADYEN
46.4B EUR 18.8 46.5 30.6 34.2
US
Paychex Inc
NASDAQ:PAYX
39.5B USD 6.5 24.6 15.5 17.7
US
Fidelity National Information Services Inc
NYSE:FIS
34.8B USD 3.3 228.9 12.3 25.1
US
Fiserv Inc
NYSE:FI
34.3B USD 1.6 9.5 6.6 9.9
ES
Amadeus IT Group SA
MAD:AMS
27.4B EUR 4.3 20.3 12.3 15.7
US
Affirm Holdings Inc
NASDAQ:AFRM
26.8B USD 7.7 114.9 42.2 60.5
P/E Multiple
Earnings Growth PEG
FR
Worldline SA
PAR:WLN
Average P/E: 55.2
Negative Multiple: -0.1
N/A N/A
US
Visa Inc
NYSE:V
34.4
17%
2
US
Mastercard Inc
NYSE:MA
36.2
17%
2.1
US
Automatic Data Processing Inc
NASDAQ:ADP
25.2
9%
2.8
US
PayPal Holdings Inc
NASDAQ:PYPL
11.4
15%
0.8
NL
Adyen NV
AEX:ADYEN
46.5
22%
2.1
US
Paychex Inc
NASDAQ:PAYX
24.6
12%
2.1
US
Fidelity National Information Services Inc
NYSE:FIS
228.9
36%
6.4
US
Fiserv Inc
NYSE:FI
9.5
22%
0.4
ES
Amadeus IT Group SA
MAD:AMS
20.3
12%
1.7
US
Affirm Holdings Inc
NASDAQ:AFRM
114.9
151%
0.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FR
Worldline SA
PAR:WLN
Average EV/EBITDA: 17.9
0.4
-7%
N/A
US
Visa Inc
NYSE:V
24.6
12%
2.1
US
Mastercard Inc
NYSE:MA
26.6
15%
1.8
US
Automatic Data Processing Inc
NASDAQ:ADP
17.5
7%
2.5
US
PayPal Holdings Inc
NASDAQ:PYPL
7.8
6%
1.3
NL
Adyen NV
AEX:ADYEN
30.6
28%
1.1
US
Paychex Inc
NASDAQ:PAYX
15.5
12%
1.3
US
Fidelity National Information Services Inc
NYSE:FIS
12.3
12%
1
US
Fiserv Inc
NYSE:FI
6.6
11%
0.6
ES
Amadeus IT Group SA
MAD:AMS
12.3
8%
1.5
US
Affirm Holdings Inc
NASDAQ:AFRM
42.2
49%
0.9