Valuation Atresmedia

Stocks

Market Closed - BME 11:35:11 2026-10-12 EDT			After hours 15:47:15
5.680 ^EUR	-1.56%		5.670	-0.18%

08-03	Atresmedia Corporación de Medios de Comunicación, S.A. acquired Clear Channel Espana SLU from Clear Channel Outdoor Holdings, Inc. for approximately ?120 million.	CI
08-03	Atresmedia Corporación de Medios de Comunicación, S.A. completed the acquisition of Clear Channel Outdoor Holdings business in Spain from Clear Channel International Holdings B V.	CI

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	1,299	-	-
Change	-	-4.32%	12.59%	21.59%	11.67%	18.24%	-	-
Enterprise Value (EV) ¹	757.5	756.1	787	844.2	1,031	1,324	1,319	1,311
Change	-	-0.19%	4.08%	7.27%	22.1%	28.49%	-0.43%	-0.55%
P/E	6.29x	6.38x	4.73x	8.2x	17.4x	12.9x	12x	11.8x
PBR	1.37x	1.21x	1.06x	1.19x	1.5x	1.29x	1.63x	1.55x
PEG	-	-1.13x	0.1x	-0.3x	-0.4x	0.2x	1.57x	8.41x
Capitalization / Revenue	0.78x	0.76x	0.83x	0.97x	1.1x	1.22x	1.16x	1.15x
EV / Revenue	0.79x	0.8x	0.81x	0.83x	1.03x	1.24x	1.17x	1.16x
EV / EBITDA	4.39x	4.38x	4.57x	4.75x	11.8x	8.41x	7.83x	7.69x
EV / EBIT	4.9x	4.86x	5.07x	5.27x	14.7x	9.57x	8.97x	8.85x
EV / FCF	4.3x	9.11x	6.31x	4.79x	11.3x	12x	13.3x	12.4x
FCF Yield	23.3%	11%	15.8%	20.9%	8.88%	8.32%	7.53%	8.09%
Dividend per Share ²	0.42	0.42	0.42	0.45	0.39	0.39	0.3942	0.3956
Rate of return	12.6%	13.2%	11.7%	10.3%	7.99%	6.76%	6.83%	6.86%
EPS ²	0.53	0.5	0.76	0.5329	0.28	0.4469	0.481	0.4877
Distribution rate	79.2%	84%	55.3%	84.4%	139%	87.3%	82%	81.1%
Net sales ¹	963.3	950.8	971.4	1,018	1,002	1,064	1,123	1,132
EBITDA ¹	172.5	172.8	172.1	177.6	87.7	157.4	168.4	170.5
EBIT ¹	154.6	155.5	155.3	160.2	70.13	138.3	146.9	148.2
Net income ¹	118.5	112.9	171.2	120.3	62.11	101.1	108.6	109.8
Net Debt ¹	6.329	37.32	-22.34	-139.9	-68.19	25	19.33	12.14
Reference price ²	3.336	3.192	3.594	4.370	4.880	5.770	5.770	5.770
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	12.91x	1.24x	8.41x	6.76%	1.45B
WALT DISNEY COMPANY (THE)	18.97x	2.22x	9.9x	1.39%	187B
FOX CORPORATION	10.5x	1.45x	6.22x	0.93%	24.88B
SIRIUS XM HOLDINGS INC.	8.89x	2.14x	6.95x	4.08%	8.94B
TBS HOLDINGS,INC.	18.11x	1.93x	20.6x	1.67%	5.82B
RTL GROUP S.A.	15.42x	0.73x	5.81x	7.73%	4.98B
NEXSTAR MEDIA GROUP, INC.	5.05x	2x	5.59x	4.58%	4.97B
ORIENTAL PEARL GROUP CO.,LTD.	46.11x	-	-	1.94%	4.4B
NIPPON TELEVISION HOLDINGS, INC.	12.37x	1.02x	7.72x	1.59%	4.39B
VERSANT MEDIA GROUP, INC.	7.34x	0.96x	3.06x	3.99%	4.26B
Average	15.57x	1.52x	8.25x	3.47%	25.07B
Weighted average by Cap.	17.53x	2.05x	9.34x	1.73%