Worldline SA (WLN.PAR) AI OPINIONS & ADVISOR ANALYSIS
Read and compare the 14 individual AI Advisor deep-dive reports, including their forecast paths, ratings, price targets, and reasoning.
Updated on 20 September 2026Deep analysis 20 September 2026
Universal Investor AI
The Polymath FrameworkModel rating
Buy
5-Year Return Est.
+74.3%
WLN.PAR does not currently pay dividends
1. Investment Thesis — Base Case
The apparent weakness funded the advantage. The €0.202 rights issue that annihilated legacy holders is exactly what purchased today's buyer a de-levered balance sheetbalance sheetA financial statement showing assets, liabilities, and equity at a specific point in time.View full glossary entry, a completed disposal programme and a cap table anchored by four European institutions holding roughly 37% [6][7]. The central tension is asymmetric competence: management controls cost extraction and has demonstrated it, but cannot control Financial Services contract renewals or Merchant Services take-rate deflation. The base case assumes the cost half of North Star largely delivers while revenue growth lands near 2%, not 4-5% — producing a smaller, cash-generative European payments utility that the market gradually stops pricing for insolvency.
- 2026E adjusted EBITDAadjusted ebitdaEBITDA modified to exclude selected items that management considers non-recurring or not representative of ongoing operations.View full glossary entry of €630-650M against roughly €1.8bn enterprise valueenterprise valueA measure of total business value, commonly calculated as equity value plus debt and preferred claims, less cash and cash equivalents.View full glossary entry implies about 2.8x — a distress multiple.
- Partial plan delivery, say €850M 2030 earnings before interest taxes depreciation and amortizationEarnings before interest, taxes, depreciation, and amortization (EBITDA) measures operating performance before financing, tax, and certain accounting charges. and €220M free cash flowFree cash flow (FCF) is cash generated after operating expenses and capital expenditures that remains available for debt reduction, reinvestment, or shareholder returns., supports €21-25 per share.
- That equals €1.2-1.4bn of equity across 56.6M shares, still beneath every listed processing peer.
Historical prices and published forecast
- Observed price
- Published advisor forecast
View chart values
| Series | Date | Value (EUR) |
|---|---|---|
| Observed price | 2021-09-17 | 703 |
| Observed price | 2021-10-03 | 679 |
| Observed price | 2021-10-07 | 704 |
| Observed price | 2021-10-19 | 709 |
| Observed price | 2021-10-31 | 517 |
| Observed price | 2021-11-08 | 537 |
| Observed price | 2021-11-24 | 503 |
| Observed price | 2021-12-06 | 501 |
| Observed price | 2021-12-18 | 481 |
| Observed price | 2021-12-22 | 502 |
| Observed price | 2022-01-07 | 532 |
| Observed price | 2022-01-15 | 503 |
| Observed price | 2022-01-27 | 434 |
| Observed price | 2022-02-08 | 442 |
| Observed price | 2022-02-24 | 482 |
| Observed price | 2022-03-08 | 385 |
| Observed price | 2022-03-16 | 435 |
| Observed price | 2022-04-01 | 406 |
| Observed price | 2022-04-13 | 358 |
| Observed price | 2022-04-25 | 364 |
| Observed price | 2022-05-03 | 396 |
| Observed price | 2022-05-19 | 382 |
| Observed price | 2022-05-27 | 412 |
| Observed price | 2022-06-08 | 405 |
| Observed price | 2022-06-16 | 344 |
| Observed price | 2022-07-14 | 346 |
| Observed price | 2022-07-22 | 378 |
| Observed price | 2022-07-26 | 378 |
| Observed price | 2022-08-11 | 464 |
| Observed price | 2022-08-27 | 429 |
| Observed price | 2022-09-08 | 461 |
| Observed price | 2022-09-12 | 482 |
| Observed price | 2022-09-28 | 428 |
| Observed price | 2022-10-06 | 440 |
| Observed price | 2022-10-22 | 465 |
| Observed price | 2022-11-03 | 447 |
| Observed price | 2022-11-11 | 490 |
| Observed price | 2022-11-27 | 471 |
| Observed price | 2022-12-09 | 425 |
| Observed price | 2022-12-29 | 377 |
| Observed price | 2023-01-06 | 401 |
| Observed price | 2023-01-14 | 430 |
| Observed price | 2023-01-22 | 410 |
| Observed price | 2023-02-03 | 457 |
| Observed price | 2023-02-23 | 396 |
| Observed price | 2023-03-07 | 418 |
| Observed price | 2023-03-19 | 393 |
| Observed price | 2023-03-23 | 397 |
| Observed price | 2023-03-27 | 385 |
| Observed price | 2023-04-24 | 396 |
| Observed price | 2023-05-06 | 407 |
| Observed price | 2023-05-22 | 424 |
| Observed price | 2023-05-30 | 381 |
| Observed price | 2023-06-07 | 383 |
| Observed price | 2023-06-23 | 329 |
| Observed price | 2023-06-27 | 341 |
| Observed price | 2023-07-05 | 361 |
| Observed price | 2023-07-29 | 374 |
| Observed price | 2023-08-10 | 343 |
| Observed price | 2023-08-14 | 335 |
| Observed price | 2023-09-03 | 300 |
| Observed price | 2023-09-15 | 290 |
| Observed price | 2023-09-27 | 279 |
| Observed price | 2023-10-01 | 266 |
| Observed price | 2023-10-13 | 237 |
| Observed price | 2023-10-25 | 97.3 |
| Observed price | 2023-11-14 | 143 |
| Observed price | 2023-11-26 | 140 |
| Observed price | 2023-12-08 | 161 |
| Observed price | 2023-12-16 | 160 |
| Observed price | 2023-12-20 | 164 |
| Observed price | 2024-01-05 | 149 |
| Observed price | 2024-01-17 | 136 |
| Observed price | 2024-01-29 | 132 |
| Observed price | 2024-02-18 | 123 |
| Observed price | 2024-02-26 | 125 |
| Observed price | 2024-03-13 | 107 |
| Observed price | 2024-03-17 | 105 |
| Observed price | 2024-04-02 | 119 |
| Observed price | 2024-04-10 | 116 |
| Observed price | 2024-04-26 | 102 |
| Observed price | 2024-05-08 | 112 |
| Observed price | 2024-05-12 | 122 |
| Observed price | 2024-06-05 | 131 |
| Observed price | 2024-06-17 | 106 |
| Observed price | 2024-06-21 | 100 |
| Observed price | 2024-07-11 | 112 |
| Observed price | 2024-07-31 | 108 |
| Observed price | 2024-08-04 | 83.1 |
| Observed price | 2024-08-12 | 80.7 |
| Observed price | 2024-08-16 | 86.5 |
| Observed price | 2024-09-05 | 88.3 |
| Observed price | 2024-09-21 | 62.9 |
| Observed price | 2024-09-25 | 61.9 |
| Observed price | 2024-09-29 | 68.7 |
| Observed price | 2024-10-19 | 63.9 |
| Observed price | 2024-10-23 | 67.3 |
| Observed price | 2024-11-12 | 64.1 |
| Observed price | 2024-12-02 | 78.4 |
| Observed price | 2024-12-06 | 78.5 |
| Observed price | 2024-12-14 | 88.2 |
| Observed price | 2024-12-30 | 86.8 |
| Observed price | 2025-01-15 | 78.9 |
| Observed price | 2025-01-31 | 83.4 |
| Observed price | 2025-02-08 | 79.2 |
| Observed price | 2025-02-16 | 81.3 |
| Observed price | 2025-02-28 | 64.2 |
| Observed price | 2025-03-16 | 73.2 |
| Observed price | 2025-04-01 | 61.2 |
| Observed price | 2025-04-21 | 57.7 |
| Observed price | 2025-04-25 | 52.0 |
| Observed price | 2025-05-11 | 53.1 |
| Observed price | 2025-05-19 | 48.8 |
| Observed price | 2025-06-08 | 52.9 |
| Observed price | 2025-06-12 | 51.3 |
| Observed price | 2025-06-16 | 49.9 |
| Observed price | 2025-06-28 | 36.1 |
| Observed price | 2025-07-10 | 39.4 |
| Observed price | 2025-07-30 | 34.6 |
| Observed price | 2025-08-07 | 33.0 |
| Observed price | 2025-08-15 | 30.6 |
| Observed price | 2025-08-27 | 29.7 |
| Observed price | 2025-09-08 | 26.7 |
| Observed price | 2025-10-06 | 32.5 |
| Observed price | 2025-10-10 | 26.0 |
| Observed price | 2025-10-22 | 27.5 |
| Observed price | 2025-11-03 | 23.0 |
| Observed price | 2025-11-11 | 21.2 |
| Observed price | 2025-11-27 | 16.02 |
| Observed price | 2025-12-09 | 13.85 |
| Observed price | 2025-12-21 | 15.81 |
| Observed price | 2025-12-29 | 16.74 |
| Observed price | 2026-01-10 | 15.94 |
| Observed price | 2026-01-18 | 15.99 |
| Observed price | 2026-02-07 | 13.61 |
| Observed price | 2026-02-15 | 13.46 |
| Observed price | 2026-02-27 | 16.89 |
| Observed price | 2026-03-15 | 15.36 |
| Observed price | 2026-03-27 | 11.46 |
| Observed price | 2026-04-12 | 9.99 |
| Observed price | 2026-04-20 | 12.22 |
| Observed price | 2026-04-24 | 11.28 |
| Observed price | 2026-05-06 | 9.92 |
| Observed price | 2026-05-26 | 14.36 |
| Observed price | 2026-06-07 | 11.62 |
| Observed price | 2026-06-15 | 11.78 |
| Observed price | 2026-06-23 | 10.26 |
| Observed price | 2026-07-05 | 10.43 |
| Observed price | 2026-07-13 | 9.62 |
| Observed price | 2026-07-29 | 10.35 |
| Observed price | 2026-08-06 | 13.28 |
| Observed price | 2026-08-22 | 12.39 |
| Observed price | 2026-09-03 | 14.59 |
| Observed price | 2026-09-15 | 13.68 |
| Observed price | 2026-09-25 | 11.80 |
| Published advisor forecast | 2026-09-18 | 12.53 |
| Published advisor forecast | 2026-12-18 | 11.78 |
| Published advisor forecast | 2027-03-18 | 12.96 |
| Published advisor forecast | 2027-06-18 | 13.60 |
| Published advisor forecast | 2027-09-18 | 14.56 |
| Published advisor forecast | 2027-12-18 | 14.99 |
| Published advisor forecast | 2028-03-18 | 15.89 |
| Published advisor forecast | 2028-06-18 | 15.10 |
| Published advisor forecast | 2028-09-18 | 16.00 |
| Published advisor forecast | 2028-12-18 | 16.64 |
| Published advisor forecast | 2029-03-18 | 17.48 |
| Published advisor forecast | 2029-06-18 | 18.00 |
| Published advisor forecast | 2029-09-18 | 17.28 |
| Published advisor forecast | 2029-12-18 | 18.14 |
| Published advisor forecast | 2030-03-18 | 19.05 |
| Published advisor forecast | 2030-06-18 | 19.62 |
| Published advisor forecast | 2030-09-18 | 20.4 |
| Published advisor forecast | 2030-12-18 | 21.0 |
| Published advisor forecast | 2031-03-18 | 21.9 |
| Published advisor forecast | 2031-06-18 | 21.2 |
| Published advisor forecast | 2031-09-18 | 21.8 |
2. Scenarios & Signals
Bull case
The bull case activates when Financial Services stops shrinking. A single positive organic print there — plausible from 2028 as digital-euro and Wero mandates convert — validates the revenue half of North Star, which the market currently assigns near-zero probability. Cost savings then land on a growing base, EBITDAearnings before interest taxes depreciation and amortizationEarnings before interest, taxes, depreciation, and amortization (EBITDA) measures operating performance before financing, tax, and certain accounting charges.View full glossary entry approaches the €1.0bn target, and €300-350M of free cash flowfree cash flowFree cash flow (FCF) is cash generated after operating expenses and capital expenditures that remains available for debt reduction, reinvestment, or shareholder returns.View full glossary entry arrives against a €709M starting capitalisation. Re-rating toward six times cash flow implies a multiple of today's price.
Bear case
The bear case begins with a second wave of bank contract terminations in 2027. Financial Services decline steepens past 8%, cost savings are consumed defending revenue rather than expanding margin, and the 2030 earnings before interest taxes depreciation and amortizationEarnings before interest, taxes, depreciation, and amortization (EBITDA) measures operating performance before financing, tax, and certain accounting charges. target is formally withdrawn. With €1.1bn of net debtnet debtTotal debt minus cash and cash equivalents.View full glossary entry and no verified credit rating, refinancing spreads widen precisely as free cash flowFree cash flow (FCF) is cash generated after operating expenses and capital expenditures that remains available for debt reduction, reinvestment, or shareholder returns. disappoints. On €5.6M of daily turnover, the de-rating would be disorderly and the recapitalisation would look merely deferred.
Current crowd narrative
The settled belief is that Worldline is a value trapvalue trapA stock that appears cheap based on valuation metrics but remains stagnant due to fundamental business deterioration.View full glossary entry with a wrecked reputation: thirteen analysts rate it Hold with a €12.80 target — effectively zero upside from €12.53 [18]. The crowd anchors on the €4.1bn 2025 goodwill impairmentgoodwill impairmentAccounting charge taken when the value of an acquired asset drops below its recorded book value.View full glossary entry and the €0.202 rights issue, treating dilutiondilutionReduction in ownership percentage for existing shareholders caused by the issuance of new equity shares.View full glossary entry as an ongoing condition rather than a completed event [17][7]. Nobody is paid to defend this name.
Alpha-gap assessment
The crowd underestimates these shares, and the mispricing is partly mechanical. The 40-for-1 reverse split and ISIN change corrupted widely used data feeds — the supplied block shows 7.0M shares and a $101M market cap against a verified 56.59M shares and roughly €709M [1][4]. Screens therefore reject the stock while Morningstar's normalized P/E of about 3.1x stands unexamined [4]. Against a 2030 target of €300-350M free cash flowFree cash flow (FCF) is cash generated after operating expenses and capital expenditures that remains available for debt reduction, reinvestment, or shareholder returns., today's price discounts near-total plan failure [10].
Convergence catalyst
FY2026 results in February 2027: delivery of €630-650M adjusted ebitdaEBITDA modified to exclude selected items that management considers non-recurring or not representative of ongoing operations. alongside guidance to positive free cash flowFree cash flow (FCF) is cash generated after operating expenses and capital expenditures that remains available for debt reduction, reinvestment, or shareholder returns. in 2027 would convert a promise into an observed run-rate [13][10]. The first sign of repricing is sell-side upgrades from Hold and a sustained break above the €15 level.
Complete advisor preview locked
Unlock this report and every AI Advisor
Sign in to check your access, or upgrade to the Base plan to read this report and open every advisor.