|
End-of-day quote
Johannesburg S.E.
2026-11-06
|
5-day change | 1st Jan Change | ||
| 276.20 ZAR | +0.01% |
|
-0.21% | +21.36% |
| 10-21 | Discovery Limited Announces Retirement of Faith Khanyile from Board of Directors, Effective November 19, 2026 | CI |
| 09-17 | Discovery Limited, 2026 Earnings Call, Sep 03, 2026 |
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 | 185,778 | - | - |
| Change | - | 14.12% | -7.13% | 60.54% | 24.14% | 4.53% | - | - |
| Enterprise Value (EV) 1 | 100,081 | 111,024 | 110,840 | 163,210 | 196,413 | 205,416 | 206,411 | 207,455 |
| Change | - | 10.93% | -0.17% | 47.25% | 20.34% | 4.58% | 0.48% | 0.51% |
| P/E | 15.7x | 18.7x | 12.5x | 15.4x | 13.7x | 14x | 12.5x | 10.7x |
| PBR | 1.6x | 1.53x | 1.54x | 2.17x | 2.15x | 2.01x | 1.79x | 1.57x |
| PEG | - | -4.21x | 0.3x | 0.5x | 0.4x | 5.72x | 1x | 0.6x |
| Capitalization / Revenue | 1.67x | 1.94x | 1.72x | 2.48x | 2.89x | 2.1x | 2.01x | 2.6x |
| EV / Revenue | 1.98x | 2.24x | 2.14x | 2.83x | 3.2x | 2.32x | 2.23x | 2.9x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | - | 12.8x | 9.55x | 10.7x | 11.1x | 10.5x | 9.26x | 8.17x |
| 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% | 1.69% | 2.07% | 2.58% |
| 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 | 88,627 | 92,589 | 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 | 276.20 | 276.20 | 276.20 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 14x | 2.32x | - | 1.69% | 11.23B | |
| 8.27x | 5.03x | - | 5.24% | 137B | |
| 7.44x | 1.4x | - | 3.88% | 135B | |
| 13.2x | - | - | 2.72% | 103B | |
| 13.94x | 1.04x | 1.06x | 4.21% | 73.72B | |
| 15.42x | - | - | 3.18% | 71.48B | |
| 13.51x | - | - | 4.13% | 63.23B | |
| 12.13x | - | - | 2.39% | 61.76B | |
| 18.44x | 3.24x | - | 1.97% | 61.36B | |
| 17.61x | - | - | 2.98% | 57.07B | |
| Average | 13.40x | 2.61x | 1.06x | 3.24% | 77.5B | |
| Weighted average by Cap. | 12.29x | 2.82x | 1.06x | 3.59% |
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
