EURONET WORLDWIDE, INC. |
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 114.2 USD | -0.04% |
|
+3.56% | +12.49% |
| May. 01 | Sector Update: Financial Stocks Fall Premarket Wednesday | MT |
| May. 01 | Euronet Worldwide to Seek Acquisitions | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 8,513 | 7,581 | 6,299 | 4,681 | 4,681 | 5,243 | - | - |
| Enterprise Value (EV) 1 | 8,152 | 7,201 | 6,299 | 4,687 | 4,681 | 5,243 | 5,243 | 5,243 |
| P/E ratio | 24.9 x | -2,415 x | 90.3 x | 21.4 x | 18.5 x | 17.5 x | 14.5 x | 13.2 x |
| Yield | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 3.1 x | 3.05 x | 2.1 x | 1.39 x | 1.27 x | 1.32 x | 1.21 x | 1.13 x |
| EV / Revenue | 3.1 x | 3.05 x | 2.1 x | 1.39 x | 1.27 x | 1.32 x | 1.21 x | 1.13 x |
| EV / EBITDA | 14 x | 25.1 x | 15.9 x | 8.28 x | 7.57 x | 7.63 x | 6.82 x | 6.21 x |
| EV / FCF | 22,809,742 x | 48,637,548 x | 20,036,493 x | 7,267,749 x | 8,530,826 x | - | - | - |
| FCF Yield | 0% | 0% | 0% | 0% | 0% | - | - | - |
| Price to Book | - | - | - | 3.78 x | - | - | - | - |
| Nbr of stocks (in thousands) | 54,028 | 52,315 | 52,856 | 49,594 | 46,121 | 45,871 | - | - |
| Reference price 2 | 157.6 | 144.9 | 119.2 | 94.38 | 101.5 | 114.3 | 114.3 | 114.3 |
| Announcement Date | 2/11/20 | 2/10/21 | 2/10/22 | 2/8/23 | 2/7/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 2,750 | 2,483 | 2,996 | 3,359 | 3,688 | 3,987 | 4,318 | 4,642 |
| EBITDA 1 | 607.1 | 302.2 | 395 | 565.3 | 618.7 | 687.3 | 769.3 | 844.7 |
| EBIT 1 | 473.9 | 153.2 | 222.6 | 385.4 | 432.6 | 491.2 | 573.5 | 675.5 |
| Operating Margin | 17.23% | 6.17% | 7.43% | 11.47% | 11.73% | 12.32% | 13.28% | 14.55% |
| Earnings before Tax (EBT) 1 | 433.9 | 8.2 | 135.6 | 322.6 | 400.4 | 437.8 | 520.9 | 588 |
| Net income 1 | 346.8 | -3.4 | 70.7 | 235.7 | 283.9 | 317.9 | 381 | 417.7 |
| Net margin | 12.61% | -0.14% | 2.36% | 7.02% | 7.7% | 7.97% | 8.82% | 9% |
| EPS 2 | 6.320 | -0.0600 | 1.320 | 4.410 | 5.500 | 6.530 | 7.866 | 8.680 |
| Free Cash Flow | 373.2 | 155.9 | 314.4 | 644 | 548.7 | - | - | - |
| FCF margin | 13.57% | 6.28% | 10.49% | 19.17% | 14.88% | - | - | - |
| FCF Conversion (EBITDA) | 61.47% | 51.58% | 79.59% | 113.93% | 88.69% | - | - | - |
| FCF Conversion (Net income) | 107.61% | - | 444.65% | 273.24% | 193.27% | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Announcement Date | 2/11/20 | 2/10/21 | 2/10/22 | 2/8/23 | 2/7/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 811.5 | 718.5 | 843.3 | 931.3 | 865.7 | 787.2 | 939.1 | 1,004 | 957.7 | 857 | 1,008 | 1,093 | 1,033 | 917.9 | 1,093 |
| EBITDA 1 | 112.9 | 79.5 | 147.2 | 211.6 | 127 | 92.8 | 165.8 | 212.5 | 147.6 | 108.8 | 182 | 236.1 | 161.4 | 124.2 | 197.8 |
| EBIT 1 | 67.6 | 36.7 | 101.1 | 168.5 | 79.1 | 45.6 | 122.6 | 167 | 97.4 | 64 | 132.6 | 185.5 | 110.6 | 74.85 | 142.9 |
| Operating Margin | 8.33% | 5.11% | 11.99% | 18.09% | 9.14% | 5.79% | 13.06% | 16.63% | 10.17% | 7.47% | 13.16% | 16.98% | 10.7% | 8.15% | 13.08% |
| Earnings before Tax (EBT) 1 | 20.8 | 25.4 | 77.8 | 141.6 | 77.8 | 37 | 118.3 | 147.2 | 97.9 | 42.2 | 122 | 175.1 | 99.04 | 64.01 | 132 |
| Net income 1 | -3.1 | 8.2 | 57.3 | 97.7 | 69.1 | 20.1 | 86.1 | 104.2 | 70.3 | 26.2 | 89.2 | 128.4 | 73.36 | 46.55 | 95.55 |
| Net margin | -0.38% | 1.14% | 6.79% | 10.49% | 7.98% | 2.55% | 9.17% | 10.38% | 7.34% | 3.06% | 8.85% | 11.75% | 7.1% | 5.07% | 8.74% |
| EPS 2 | -0.0600 | 0.1700 | 1.080 | 1.870 | 1.310 | 0.3900 | 1.650 | 2.050 | 1.430 | 0.5500 | 1.832 | 2.648 | 1.498 | 0.9600 | 1.995 |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 2/10/22 | 4/27/22 | 7/28/22 | 10/21/22 | 2/8/23 | 5/3/23 | 7/26/23 | 10/20/23 | 2/7/24 | 5/1/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | 6.4 | - | - | - | - |
| Net Cash position | 361 | 380 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | 0.0113 x | - | - | - | - |
| Free Cash Flow | 373 | 156 | 314 | 644 | 549 | - | - | - |
| ROE (net income / shareholders' equity) | 24.7% | 10% | 14.7% | 26.5% | 22.8% | 27.5% | 24.3% | 21.8% |
| ROA (Net income/ Total Assets) | 8.69% | 3.17% | 4.1% | 6.54% | 5.03% | - | - | - |
| Assets 1 | 3,989 | -107.4 | 1,723 | 3,607 | 5,649 | - | - | - |
| Book Value Per Share | - | - | - | 25.00 | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - | - | - | - |
| Capex 1 | 131 | 97.6 | 92.2 | 104 | 94.4 | 77.9 | 108 | 116 |
| Capex / Sales | 4.77% | 3.93% | 3.08% | 3.1% | 2.56% | 1.95% | 2.49% | 2.49% |
| Announcement Date | 2/11/20 | 2/10/21 | 2/10/22 | 2/8/23 | 2/7/24 | - | - | - |
1USD in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C
Sell
Buy
Mean consensus
BUY
Number of Analysts
10
Last Close Price
114.3
USD
Average target price
126.1
USD
Spread / Average Target
+10.34%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +12.61% | 5.24B | |
| +16.43% | 90.5B | |
| +4.95% | 67.42B | |
| -5.37% | 45.17B | |
| -12.15% | 28.48B | |
| +0.22% | 20.35B | |
| -14.19% | 12.46B | |
| -9.55% | 10.14B | |
| -18.09% | 8.57B | |
| +26.63% | 4.51B |
- Stock Market
- Equities
- EEFT Stock
- Financials Euronet Worldwide, Inc.