|
End-of-day quote
Johannesburg S.E.
2026-09-23
|
5-day change | 1st Jan Change | ||
| 262.78 ZAR | -1.69% |
|
-2.65% | +15.47% |
| 09-17 | Discovery Limited, 2026 Earnings Call, Sep 03, 2026 | |
| 09-03 | Discovery Limited Reports Earnings Results for the Full Year Ended June 30, 2026 | CI |
Company Valuation: Discovery Limited
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 | 176,752 | - | - |
| Change | - | 14.12% | -7.13% | 60.54% | 24.14% | -0.55% | - | - |
| Enterprise Value (EV) 1 | 100,081 | 111,024 | 110,840 | 163,210 | 196,413 | 196,390 | 197,384 | 198,429 |
| Change | - | 10.93% | -0.17% | 47.25% | 20.34% | -0.01% | 0.51% | 0.53% |
| P/E | 15.7x | 18.7x | 12.5x | 15.4x | 13.7x | 13.3x | 11.9x | 10.1x |
| PBR | 1.6x | 1.53x | 1.54x | 2.17x | 2.15x | 1.91x | 1.7x | 1.49x |
| PEG | - | -4.21x | 0.3x | 0.5x | 0.4x | 5.44x | 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 | 3.2x | 3.04x | 2.9x | 2.77x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | - | 12.8x | 9.55x | 10.7x | 11.1x | 10.1x | 8.86x | 7.81x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | 1.52 | - | 3.84 | 4.681 | 5.715 | 7.117 |
| Rate of return | - | - | 1.13% | - | 1.45% | 1.78% | 2.17% | 2.71% |
| EPS 2 | 8.178 | 7.815 | 10.76 | 13.95 | 19.26 | 19.73 | 22.17 | 25.93 |
| Distribution rate | - | - | 14.1% | - | 19.9% | 23.7% | 25.8% | 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 | 19,531 | 22,287 | 25,401 |
| Net income 1 | 5,422 | 5,258 | 7,283 | 9,471 | 13,132 | 13,328 | 15,478 | 17,471 |
| Net Debt 1 | 15,932 | 14,996 | 21,662 | 20,046 | 18,692 | 19,638 | 20,632 | 21,677 |
| Reference price 2 | 128.10 | 145.85 | 134.69 | 214.80 | 264.23 | 262.78 | 262.78 | 262.78 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.32x | 3.04x | - | 1.78% | 10.78B | |
| 6.43x | 4.86x | - | 5.35% | 136B | |
| 10.48x | 0.91x | - | 5.81% | 99.6B | |
| 12.83x | - | - | 2.83% | 98.98B | |
| 13.7x | 1.03x | 1.05x | 4.26% | 74.49B | |
| 14.96x | - | - | 3.15% | 72.43B | |
| 12.7x | - | - | 2.41% | 61.77B | |
| 17.62x | - | - | 2.9% | 58.95B | |
| 16.25x | 3.05x | - | 2.12% | 57.77B | |
| 12.23x | - | - | 4.52% | 51.46B | |
| Average | 13.05x | 2.58x | 1.05x | 3.51% | 72.25B | |
| Weighted average by Cap. | 12.22x | 2.74x | 1.05x | 3.91% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- DSY Stock
- Valuation Discovery Limited
Select your edition
All financial news and data tailored to specific country editions
