Valuation Discovery Limited Johannesburg S.E.

Stocks

End-of-day quote Johannesburg S.E. 2026-09-07			5-day change	1st Jan Change
128.10 ^ZAR	0.00%		-2.59%	-1.41%

09-03	Discovery Limited Reports Earnings Results for the Full Year Ended June 30, 2026	CI
09-03	Discovery Limited Declares Final Cash Dividend for the Year Ended June 30, 2026, Payable on 19 October 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	84,149	96,028	89,178	143,164	177,721	176,738	-	-
Change	-	14.12%	-7.13%	60.54%	24.14%	-0.55%	-	-
Enterprise Value (EV) ¹	100,081	111,024	110,840	163,210	177,721	196,376	197,371	198,415
Change	-	10.93%	-0.17%	47.25%	8.89%	10.5%	0.51%	0.53%
P/E	15.7x	18.7x	12.5x	15.4x	13.7x	13.3x	12x	10.1x
PBR	1.6x	1.53x	1.54x	2.17x	-	1.91x	1.7x	1.49x
PEG	-	-4.21x	0.3x	0.5x	0.4x	5.52x	1.1x	0.6x
Capitalization / Revenue	1.67x	1.94x	1.72x	2.48x	2.89x	2.73x	2.6x	2.47x
EV / Revenue	1.98x	2.24x	2.14x	2.83x	2.89x	3.04x	2.9x	2.77x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	-	12.8x	9.55x	10.7x	10x	10.1x	8.91x	7.81x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	1.52	-	-	4.901	5.963	7.117
Rate of return	-	-	1.13%	-	-	1.87%	2.27%	2.71%
EPS ²	8.178	7.815	10.76	13.95	19.26	19.72	21.94	25.93
Distribution rate	-	-	14.1%	-	-	24.9%	27.2%	27.5%
Net sales ¹	50,520	49,535	51,857	57,713	61,442	64,641	68,021	71,583
EBITDA	-	8,718	13,763	-	-	-	-	-
EBIT ¹	-	8,662	11,604	15,210	17,750	19,391	22,162	25,401
Net income ¹	5,422	5,258	7,283	9,471	13,132	13,288	15,417	17,471
Net Debt ¹	15,932	14,996	21,662	20,046	-	19,638	20,632	21,677
Reference price ²	128.10	145.85	134.69	214.80	264.23	262.76	262.76	262.76
Nbr of stocks (in thousands)	656,900	658,400	662,100	666,500	672,600	672,622	-	-
Announcement Date	9/7/22	9/21/23	9/19/24	9/11/25	9/3/26	-	-	-

¹ZAR in Million²ZAR

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.($)
PING AN INSURANCE (GROUP) COMPANY OF CHINA, LTD.	6.72x	4.94x	-	5.11%	143B
AXA	10.68x	0.92x	-	5.66%	104B
AIA GROUP LIMITED	13.14x	-	-	2.76%	101B
GENERALI	14.2x	1.06x	1.07x	4.05%	78.73B
MANULIFE FINANCIAL CORPORATION	14.72x	-	-	3.16%	73.7B
METLIFE, INC.	12.75x	-	-	2.4%	62.04B
GREAT-WEST LIFECO INC.	17.57x	-	-	2.9%	60.02B
AFLAC INCORPORATED	16.53x	3.11x	-	2.09%	58.76B
CATHAY FINANCIAL HOLDING CO., LTD.	12.49x	-	-	4.4%	53.23B
Average	13.20x	2.51x	1.07x	3.62%	81.63B
Weighted average by Cap.	12.37x	2.78x	1.07x	3.85%