investorscraft@gmail.com

Intrinsic ValueWorldline S.A. (WLN.PA)

Previous Close1.43
Intrinsic Value
Upside potential
Previous Close
1.43

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Worldline SA is a leading European provider of end-to-end payment and transactional services, operating across three core segments: Merchant Services, Financial Services, and Mobility & e-Transactional Services. The company serves financial institutions, merchants, corporations, and government agencies, offering solutions such as payment processing, digital banking, fraud management, and e-ticketing. Its diversified portfolio positions it as a critical infrastructure player in the digital payments ecosystem, particularly in France and broader Europe. Worldline’s Merchant Services segment dominates its revenue mix, providing omnichannel payment acceptance and commercial acquiring, while its Financial Services segment supports back-end processing for banks. The Mobility & e-Transactional Services segment capitalizes on digital transformation trends, offering trusted digitization and identity solutions. Despite intense competition from global fintechs and incumbents, Worldline maintains a strong foothold due to its integrated platform, regulatory expertise, and long-standing client relationships. The company’s strategic focus on innovation and scalability reinforces its role as a key enabler of Europe’s cashless economy.

Revenue Profitability And Efficiency

Worldline reported EUR 4.63 billion in revenue for the latest fiscal period, underscoring its scale in the payments industry. However, the company posted a net loss of EUR 297 million, reflecting operational challenges and restructuring costs. Operating cash flow remained robust at EUR 603 million, indicating underlying cash generation capability. Capital expenditures of EUR 281 million suggest ongoing investments in technology and infrastructure to sustain competitiveness.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -EUR 1.05 highlights near-term profitability pressures, likely tied to integration costs and macroeconomic headwinds. Despite this, its operating cash flow demonstrates resilience, with potential for margin improvement as restructuring initiatives mature. Worldline’s capital allocation prioritizes growth in high-margin digital payment solutions, though execution risks persist.

Balance Sheet And Financial Health

Worldline’s balance sheet shows EUR 1.77 billion in cash and equivalents against EUR 4.03 billion in total debt, indicating moderate leverage. The liquidity position provides flexibility, but debt servicing remains a focus area. The absence of dividends aligns with its reinvestment strategy, though leverage metrics warrant monitoring given sector volatility.

Growth Trends And Dividend Policy

Revenue trends reflect steady demand for digital payment solutions, though profitability has been impacted by one-time charges. Worldline does not currently pay dividends, opting to reinvest cash flows into organic growth and strategic acquisitions. The company’s growth trajectory hinges on expanding its merchant base and scaling high-value services like fraud prevention and digital identity.

Valuation And Market Expectations

With a market cap of EUR 1.41 billion and a beta of 1.35, Worldline trades with higher volatility than the broader market, reflecting investor sensitivity to its turnaround progress. Valuation multiples are likely depressed due to recent losses, but long-term potential in European digital payments could justify a re-rating if execution improves.

Strategic Advantages And Outlook

Worldline’s integrated platform and regulatory expertise provide a competitive moat in Europe’s fragmented payments landscape. Near-term challenges include margin recovery and debt management, but its focus on high-growth digital services positions it well for structural shifts toward cashless transactions. Success hinges on operational efficiency gains and strategic partnerships to offset competitive pressures.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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