Valuation Atresmedia

Stocks

Market Closed - BME Other stock markets 11:35:01 2026-06-19 EDT			5-day change	1st Jan Change
5.010 ^EUR	+0.91%		-3.65%	+2.66%

04-23	Coffee is Incapto, S.L. announced that it has received ?10 million in funding from a group of investors	CI
04-23	Atresmedia Q1 net profit at 23.8 mln euros	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	751.2	718.8	809.3	984	1,099	1,128	-	-
Change	-	-4.32%	12.59%	21.59%	11.67%	2.66%	-	-
Enterprise Value (EV) ¹	757.5	756.1	787	844.2	1,099	1,151	1,131	1,134
Change	-	-0.19%	4.08%	7.27%	30.17%	4.76%	-1.78%	0.32%
P/E	6.29x	6.38x	4.73x	8.2x	17.4x	11.2x	10.5x	10.3x
PBR	1.37x	1.21x	1.06x	1.19x	1.5x	1.47x	1.5x	1.41x
PEG	-	-1.13x	0.1x	-0.3x	-0.4x	0.2x	1.68x	5.46x
Capitalization / Revenue	0.78x	0.76x	0.83x	0.97x	1.1x	1.05x	1.01x	0.99x
EV / Revenue	0.79x	0.8x	0.81x	0.83x	1.1x	1.07x	1.01x	0.99x
EV / EBITDA	4.39x	4.38x	4.57x	4.75x	12.5x	7.34x	6.74x	6.66x
EV / EBIT	4.9x	4.86x	5.07x	5.27x	15.7x	8.42x	7.72x	7.71x
EV / FCF	4.3x	9.11x	6.31x	4.79x	12x	11x	11x	11.1x
FCF Yield	23.3%	11%	15.8%	20.9%	8.33%	9.05%	9.05%	8.99%
Dividend per Share ²	0.42	0.42	0.42	0.45	-	0.3773	0.3892	0.3887
Rate of return	12.6%	13.2%	11.7%	10.3%	-	7.53%	7.77%	7.76%
EPS ²	0.53	0.5	0.76	0.5329	0.28	0.4486	0.4767	0.4856
Distribution rate	79.2%	84%	55.3%	84.4%	-	84.1%	81.6%	80%
Net sales ¹	963.3	950.8	971.4	1,018	1,002	1,076	1,118	1,142
EBITDA ¹	172.5	172.8	172.1	177.6	87.7	156.9	167.7	170.2
EBIT ¹	154.6	155.5	155.3	160.2	70.13	136.8	146.5	147.2
Net income ¹	118.5	112.9	171.2	120.3	62.11	101.7	109.8	109.2
Net Debt ¹	6.329	37.32	-22.34	-139.9	-	23	2.467	6.108
Reference price ²	3.336	3.192	3.594	4.370	4.880	5.010	5.010	5.010
Nbr of stocks (in thousands)	225,178	225,178	225,178	225,178	225,178	225,178	-	-
Announcement Date	2/24/22	2/23/23	2/29/24	2/27/25	2/25/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ATRESMEDIA	11.17x	1.07x	7.34x	7.53%	1.29B
WARNER BROS. DISCOVERY, INC.	-21.8x	2.5x	10.8x	-.--%	65.68B
FOX CORPORATION	14.67x	1.41x	6.31x	1.16%	20.77B
RTL GROUP S.A.	15.54x	0.88x	5.79x	7.21%	5.51B
VERSANT MEDIA GROUP, INC.	9.07x	1.11x	3.62x	3.19%	5.41B
NEXSTAR MEDIA GROUP, INC.	5.05x	1.98x	5.63x	4.53%	5.01B
NIPPON TELEVISION HOLDINGS, INC.	12.11x	0.95x	5.45x	1.43%	4.28B
CYFROWY POLSAT S.A.	25.16x	1.55x	7.15x	-.--%	2.82B
SUN TV NETWORK LIMITED	12.12x	2.68x	5.19x	3.04%	2.18B
MBC GROUP	54.57x	1.33x	27.49x	-	2.16B
Average	13.77x	1.55x	8.48x	3.12%	11.51B
Weighted average by Cap.	-5.96x	2.02x	9.07x	1.12%