investorscraft@gmail.com

Intrinsic ValueWise plc (WISE.L)

Previous Close£943.00
Intrinsic Value
Upside potential
Previous Close
£943.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Wise plc operates as a leading fintech company specializing in cross-border money transfers, serving both personal and business customers globally. Its core revenue model is built on transparent, low-cost international payments, leveraging proprietary infrastructure to bypass traditional banking intermediaries. The company offers three primary services: Wise Account for individuals, Wise Business for enterprises, and Wise Platform, which enables banks and businesses to integrate its payment solutions. Wise distinguishes itself through competitive exchange rates and faster transaction speeds compared to conventional banks, positioning it as a disruptor in the remittance and foreign exchange markets. The company’s focus on transparency and cost efficiency has helped it capture a growing share of the global cross-border payments sector, particularly among digitally savvy consumers and SMEs. With operations spanning the UK, Europe, North America, and Asia-Pacific, Wise benefits from a diversified geographic footprint, reducing reliance on any single market. Its technology-driven approach and scalable platform provide a strong foundation for sustained growth in an industry historically dominated by high-fee incumbents.

Revenue Profitability And Efficiency

Wise reported revenue of £1.41 billion for FY 2024, reflecting robust demand for its cross-border payment services. Net income stood at £354.6 million, demonstrating strong profitability with an efficient cost structure. The company’s operating cash flow of £3.25 billion underscores its ability to generate significant liquidity, while minimal capital expenditures (£10.6 million) highlight its asset-light business model. These metrics indicate a highly scalable operation with disciplined financial management.

Earnings Power And Capital Efficiency

Wise’s diluted EPS of 34p reflects its earnings power, supported by high-margin transaction volumes and operational leverage. The company’s capital efficiency is evident in its ability to deliver substantial cash flows without heavy reinvestment needs. With no dividend payouts, Wise retains earnings to fund growth initiatives, reinforcing its capacity to self-finance expansion while maintaining financial flexibility.

Balance Sheet And Financial Health

Wise maintains a strong balance sheet, with £1.06 billion in cash and equivalents against total debt of £224.2 million, indicating ample liquidity and low leverage. The company’s net cash position provides a buffer against market volatility and supports strategic investments. Its financial health is further underscored by positive operating cash flows and minimal debt obligations, positioning it well for sustained growth.

Growth Trends And Dividend Policy

Wise has demonstrated consistent growth, driven by increasing adoption of its digital payment solutions. The company does not currently pay dividends, opting instead to reinvest profits into technology and market expansion. This strategy aligns with its focus on scaling operations and capturing a larger share of the global cross-border payments market, which continues to grow as digital transactions rise.

Valuation And Market Expectations

With a market capitalization of approximately £11.15 billion, Wise trades at a premium, reflecting investor confidence in its disruptive potential and growth trajectory. The company’s beta of 0.595 suggests lower volatility compared to the broader market, appealing to risk-averse investors. Market expectations are likely anchored to Wise’s ability to maintain its competitive edge and expand its customer base in a rapidly evolving fintech landscape.

Strategic Advantages And Outlook

Wise’s strategic advantages include its proprietary technology, transparent pricing, and strong brand recognition in cross-border payments. The company is well-positioned to benefit from the ongoing shift away from traditional banking services, particularly in underserved markets. Looking ahead, Wise’s focus on innovation and geographic expansion should drive sustained growth, though competition from other fintech players and regulatory challenges remain key considerations.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount