|
Market Closed -
London S.E.
11:35:27 2026-09-23 EDT
|
5-day change | 1st Jan Change | ||
| 67.90 GBX | -1.24% |
|
-2.65% | -17.55% |
| 09-10 | ITV Streamlines World Cup Streaming Operations via Akamai's TrafficPeak | MT |
| 09-04 | WINNERS & LOSERS: Experian falls as US housing watchdog hits out | AN |
Company Valuation: ITV plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,426 | 3,012 | 2,555 | 2,736 | 3,075 | 2,539 | - | - |
| Change | - | -31.95% | -15.16% | 7.07% | 12.39% | -17.41% | - | - |
| Enterprise Value (EV) 1 | 4,840 | 3,012 | 3,108 | 3,167 | 3,641 | 3,076 | 3,044 | 2,980 |
| Change | - | -37.77% | 3.21% | 1.89% | 14.97% | -15.5% | -1.06% | -2.11% |
| P/E | 11.9x | 7.09x | 12.2x | 7.15x | 14.2x | 11.7x | 10.4x | 9.59x |
| PBR | 2.99x | - | 1.44x | 1.6x | 1.71x | 1.39x | 1.35x | 1.29x |
| PEG | - | 0.5x | -0.2x | 0.1x | -0.3x | 135.72x | 0.8x | 1.18x |
| Capitalization / Revenue | 1.28x | 0.81x | 0.71x | 0.78x | 0.88x | 0.7x | 0.69x | 0.67x |
| EV / Revenue | 1.4x | 0.81x | 0.86x | 0.91x | 1.04x | 0.85x | 0.83x | 0.79x |
| EV / EBITDA | 5.55x | 3.91x | 5.81x | 5.53x | 6.27x | 5.55x | 5.44x | 5.15x |
| EV / EBIT | 5.95x | 4.2x | 6.36x | 5.84x | 6.82x | 6.24x | 6.08x | 5.76x |
| EV / FCF | 38.4x | - | 9.87x | 11.2x | 24.6x | 12.8x | 9x | 8.59x |
| FCF Yield | 2.6% | - | 10.1% | 8.97% | 4.06% | 7.8% | 11.1% | 11.6% |
| Dividend per Share 2 | 0.033 | - | 0.05 | 0.05 | 0.05 | 0.0495 | 0.0495 | 0.047 |
| Rate of return | 2.99% | - | 7.9% | 6.79% | 6.07% | 7.29% | 7.29% | 6.93% |
| EPS 2 | 0.093 | 0.106 | 0.052 | 0.103 | 0.058 | 0.058 | 0.0655 | 0.0708 |
| Distribution rate | 35.5% | - | 96.2% | 48.5% | 86.2% | 85.3% | 75.6% | 66.4% |
| Net sales 1 | 3,453 | 3,728 | 3,624 | 3,488 | 3,511 | 3,616 | 3,665 | 3,763 |
| EBITDA 1 | 872 | 770 | 535 | 573 | 581 | 554.1 | 559.9 | 578.7 |
| EBIT 1 | 813 | 717 | 489 | 542 | 534 | 493.3 | 500.4 | 516.9 |
| Net income 1 | 378 | 428 | 210 | 408 | 220 | 214.6 | 233.7 | 265.6 |
| Net Debt 1 | 414 | - | 553 | 431 | 566 | 536.9 | 504.2 | 440.1 |
| Reference price 2 | 1.1055 | 0.7516 | 0.6328 | 0.7360 | 0.8235 | 0.6790 | 0.6790 | 0.6790 |
| Nbr of stocks (in thousands) | 4,003,410 | 4,006,931 | 4,037,822 | 3,717,132 | 3,733,868 | 3,739,962 | - | - |
| Announcement Date | 3/3/22 | 3/2/23 | 3/7/24 | 3/6/25 | 3/5/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.84x | 0.86x | 5.61x | 7.2% | 3.43B | |
| 18.23x | 2.15x | 9.58x | 1.45% | 179B | |
| 42.69x | 6.13x | 26.33x | -.--% | 23.5B | |
| 17.98x | 1.88x | 19.51x | 1.71% | 5.72B | |
| 47.58x | - | - | 1.88% | 4.54B | |
| 12.91x | 1.79x | 17.38x | 4.95% | 3.66B | |
| -6.12x | 2.16x | 7.69x | -.--% | 3.4B | |
| 14.65x | 0.6x | 4.71x | 1.53% | 3.28B | |
| 7.54x | 0.71x | 3.22x | 6.52% | 2.1B | |
| Average | 18.59x | 2.03x | 11.75x | 2.81% | 25.43B | |
| Weighted average by Cap. | 20.62x | 2.50x | 11.49x | 1.48% |
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
- ITV Stock
- Valuation ITV plc
Select your edition
All financial news and data tailored to specific country editions
