Valuation Liberty Global Ltd. BOERSE MUENCHEN

Stocks

Real-time BOERSE MUENCHEN Other stock markets 12:44:25 2026-07-13 EDT			5-day change	1st Jan Change
9.572 ^EUR	+3.77%		-7.99%	-2.16%

07-01	U.K. Fast-Tracks In-Depth Probe Into Nexfibre's $2.65 Billion Takeover of Netomnia Parent	DJ
07-01	UK CMA to fast-track review into GBP2 billion Netomnia deal	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	15,190	8,841	7,207	4,630	3,746	3,550	-	-
Change	-	-41.79%	-18.49%	-35.75%	-19.1%	-5.23%	-	-
Enterprise Value (EV) ¹	26,835	18,257	19,566	11,579	10,183	10,243	10,343	10,390
Change	-	-31.97%	7.17%	-40.82%	-12.06%	0.59%	0.97%	0.46%
P/E	1.18x	6.4x	-1.87x	3.02x	-0.53x	-6.29x	-8.5x	-10.6x
PBR	0.56x	0.39x	0.4x	0.39x	0.38x	0.39x	0.4x	0.42x
PEG	-	-0.1x	0x	-0x	0x	0.1x	0.3x	0.5x
Capitalization / Revenue	1.47x	1.23x	0.96x	1.07x	0.77x	0.7x	0.69x	0.69x
EV / Revenue	2.6x	2.54x	2.61x	2.67x	2.09x	2.03x	2.01x	2.03x
EV / EBITDA	6.77x	7.03x	8.26x	9.98x	7.99x	7.51x	7.42x	7.4x
EV / EBIT	20.3x	124x	-80x	-193x	-437x	138x	58.3x	41.2x
EV / FCF	12.5x	15.9x	34x	37.1x	-37.2x	83.3x	28.4x	20.5x
FCF Yield	7.98%	6.3%	2.94%	2.69%	-2.69%	1.2%	3.53%	4.89%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	23.59	2.96	-9.52	4.23	-20.86	-1.687	-1.248	-1.003
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	10,311	7,196	7,491	4,342	4,878	5,056	5,141	5,130
EBITDA ¹	3,963	2,595	2,370	1,160	1,275	1,363	1,394	1,403
EBIT ¹	1,320	146.8	-244.5	-60.1	-23.3	74.17	177.3	252
Net income ¹	13,427	1,473	-4,052	1,588	-7,138	-534.7	-466.6	-330.3
Net Debt ¹	11,645	9,415	12,360	6,949	6,437	6,693	6,793	6,840
Reference price ²	27.74	18.93	17.77	12.76	11.14	10.61	10.61	10.61
Nbr of stocks (in thousands)	542,921	459,753	395,204	357,544	336,779	338,098	-	-
Announcement Date	2/17/22	2/22/23	2/15/24	2/18/25	2/18/26	-	-	-

¹USD in Million²USD

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.($)
WALT DISNEY COMPANY (THE)	16.3x	2x	9.15x	1.57%	166B
FORMULA ONE GROUP	71.75x	6.66x	30.04x	-.--%	23.87B
TBS HOLDINGS,INC.	18.92x	2.07x	20.39x	1.57%	6.08B
ORIENTAL PEARL GROUP CO.,LTD.	42.95x	-	-	2.08%	4.05B
ITV PLC	10.67x	0.89x	5.6x	6.77%	3.71B
FUJI MEDIA HOLDINGS, INC.	15.38x	1.72x	18.43x	4.86%	3.63B
CANAL+ SA	13.21x	0.58x	4.69x	1.23%	3.19B
MFE-MEDIAFOREUROPE N.V.	7.51x	0.73x	3.26x	6.14%	2.43B
Average	24.59x	2.09x	13.08x	3.03%	26.62B
Weighted average by Cap.	22.84x	2.48x	11.82x	1.6%