Valuation Atresmedia London S.E.

Stocks

Market Closed - London S.E. 11:30:00 2026-08-13 EDT			5-day change	1st Jan Change
5.155 ^EUR	-0.48%		+0.47%	+5.42%

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. acquired Clear Channel Outdoor Holdings business in Spain from Clear Channel International Holdings B V for approximately ?120 million.	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	1,166	-	-
Change	-	-4.32%	12.59%	21.59%	11.67%	6.15%	-	-
Enterprise Value (EV) ¹	757.5	756.1	787	844.2	1,031	1,191	1,169	1,177
Change	-	-0.19%	4.08%	7.27%	22.1%	15.57%	-1.82%	0.63%
P/E	6.29x	6.38x	4.73x	8.2x	17.4x	11.4x	10.8x	10.7x
PBR	1.37x	1.21x	1.06x	1.19x	1.5x	1.46x	1.5x	1.43x
PEG	-	-1.13x	0.1x	-0.3x	-0.4x	0.2x	2.13x	7.58x
Capitalization / Revenue	0.78x	0.76x	0.83x	0.97x	1.1x	1.09x	1.04x	1.02x
EV / Revenue	0.79x	0.8x	0.81x	0.83x	1.03x	1.12x	1.04x	1.03x
EV / EBITDA	4.39x	4.38x	4.57x	4.75x	11.8x	7.55x	6.95x	6.92x
EV / EBIT	4.9x	4.86x	5.07x	5.27x	14.7x	8.58x	7.94x	7.96x
EV / FCF	4.3x	9.11x	6.31x	4.79x	11.3x	11.4x	11.4x	11.2x
FCF Yield	23.3%	11%	15.8%	20.9%	8.88%	8.75%	8.76%	8.9%
Dividend per Share ²	0.42	0.42	0.42	0.45	-	0.395	0.3908	0.3923
Rate of return	12.6%	13.2%	11.7%	10.3%	-	7.63%	7.55%	7.57%
EPS ²	0.53	0.5	0.76	0.5329	0.28	0.455	0.4781	0.4848
Distribution rate	79.2%	84%	55.3%	84.4%	-	86.8%	81.8%	80.9%
Net sales ¹	963.3	950.8	971.4	1,018	1,002	1,066	1,120	1,138
EBITDA ¹	172.5	172.8	172.1	177.6	87.7	157.8	168.3	170.2
EBIT ¹	154.6	155.5	155.3	160.2	70.13	138.8	147.3	147.8
Net income ¹	118.5	112.9	171.2	120.3	62.11	102.8	110.3	109.1
Net Debt ¹	6.329	37.32	-22.34	-139.9	-68.19	24.7	3.05	10.46
Reference price ²	3.336	3.192	3.594	4.370	4.880	5.180	5.180	5.180
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
WARNER BROS. DISCOVERY, INC.	-23.99x	2.66x	11.51x	-.--%	69.42B
FOX CORPORATION	10.83x	1.46x	6.33x	0.92%	24.9B
RTL GROUP S.A.	15.93x	0.78x	6.06x	7.37%	5.72B
NEXSTAR MEDIA GROUP, INC.	5.6x	2.09x	5.78x	4%	5.7B
VERSANT MEDIA GROUP, INC.	9.27x	1.13x	3.58x	3.31%	5.27B
NIPPON TELEVISION HOLDINGS, INC.	12.88x	0.92x	6.35x	1.58%	4.49B
SUN TV NETWORK LIMITED	11.13x	2.3x	4.45x	3.32%	1.98B
TV ASAHI HOLDINGS CORPORATION	12.28x	0.65x	7.37x	3.51%	1.93B
MBC GROUP	45.31x	1.04x	21.56x	-	1.79B
Average	11.03x	1.45x	8.11x	3%	13.47B
Weighted average by Cap.	-8.57x	2.10x	9.35x	1.05%