Data sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
/
Data sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
DCF Valuation
Base-case fair value
€4.39
Intrinsic €5.85 · 25% MOS
Base-case summary
Our base-case DCF for Worldline SA (WLN.XPAR) projects 10 years of free cash flow growth at 2.0% for years 1–5 and 1.0% for years 6–10, anchored to a default 8% growth assumption, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from €206M in trailing free cash flow, this produces an intrinsic value of €5.85 per share. A 25% safety margin gives a fair value of €4.39.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
€206M
Cash & equivalents
€943M
Total debt
€2.9B
Shares outstanding
280M