Valuation Discovery Limited

Stocks

End-of-day quote Johannesburg S.E. 2026-10-15			5-day change	1st Jan Change
268.88 ^ZAR	+2.90%		+4.45%	+18.15%

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

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	180,855	-	-
Change	-	14.12%	-7.13%	60.54%	24.14%	1.76%	-	-
Enterprise Value (EV) ¹	100,081	111,024	110,840	163,210	196,413	200,493	201,487	202,532
Change	-	10.93%	-0.17%	47.25%	20.34%	2.08%	0.5%	0.52%
P/E	15.7x	18.7x	12.5x	15.4x	13.7x	13.6x	12.1x	10.4x
PBR	1.6x	1.53x	1.54x	2.17x	2.15x	1.95x	1.74x	1.53x
PEG	-	-4.21x	0.3x	0.5x	0.4x	5.56x	1x	0.6x
Capitalization / Revenue	1.67x	1.94x	1.72x	2.48x	2.89x	2.04x	1.95x	2.53x
EV / Revenue	1.98x	2.24x	2.14x	2.83x	3.2x	2.26x	2.18x	2.83x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	-	12.8x	9.55x	10.7x	11.1x	10.3x	9.04x	7.97x
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%	1.74%	2.13%	2.65%
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	268.88	268.88	268.88
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	-	-	-