Company Valuation: Liberty Global Ltd.

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 3,122 - -
Change - -41.79% -18.49% -35.75% -19.1% -16.65% - -
Enterprise Value (EV) 1 26,835 18,257 19,566 11,579 10,183 10,176 9,995 9,865
Change - -31.97% 7.17% -40.82% -12.06% -0.07% -1.78% -1.3%
P/E 1.18x 6.4x -1.87x 3.02x -0.53x -5.05x -5.48x -6.68x
PBR 0.56x 0.39x 0.4x 0.39x 0.38x 0.33x 0.34x 0.35x
PEG - -0.1x 0x -0x 0x 0.1x 0.7x 0.4x
Capitalization / Revenue 1.47x 1.23x 0.96x 1.07x 0.77x 0.64x 0.61x 0.61x
EV / Revenue 2.6x 2.54x 2.61x 2.67x 2.09x 2.09x 1.94x 1.92x
EV / EBITDA 6.77x 7.03x 8.26x 9.98x 7.99x 7.52x 7.09x 6.89x
EV / EBIT 20.3x 124x -80x -193x -437x 39.6x 24.4x 17.2x
EV / FCF 12.5x 15.9x 34x 37.1x -37.2x -13.8x 43.1x 27x
FCF Yield 7.98% 6.3% 2.94% 2.69% -2.69% -7.24% 2.32% 3.7%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 23.59 2.96 -9.52 4.23 -20.86 -1.803 -1.661 -1.362
Distribution rate - - - - - - - -
Net sales 1 10,311 7,196 7,491 4,342 4,878 4,871 5,140 5,136
EBITDA 1 3,963 2,595 2,370 1,160 1,275 1,353 1,409 1,432
EBIT 1 1,320 146.8 -244.5 -60.1 -23.3 256.9 409.2 572.8
Net income 1 13,427 1,473 -4,052 1,588 -7,138 -594.3 -538.5 -376.5
Net Debt 1 11,645 9,415 12,360 6,949 6,437 7,054 6,873 6,743
Reference price 2 27.740 18.930 17.770 12.760 11.140 9.100 9.100 9.100
Nbr of stocks (in thousands) 542,921 459,753 395,204 357,544 336,779 341,088 - -
Announcement Date 2/17/22 2/22/23 2/15/24 2/18/25 2/18/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.02x1.3x4.14x7.02% 222B
10.13x2.46x6.52x6.16% 190B
12.99x2.12x5.46x4.18% 145B
13.43x1.86x8.09x3.11% 88.6B
11.88x0.89x3.32x6.43% 80.71B
11.88x1.83x4.6x2.73% 67.16B
14.92x2.68x8.36x5.13% 57.19B
23.11x5.32x19.41x4.71% 54.84B
14.68x2.7x6.01x4.42% 50.62B
Average 13.78x 2.35x 7.32x 4.88% 106.27B
Weighted average by Cap. 12.62x 2.10x 6.37x 5.32%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Liberty Global Ltd.

Historical PBR trend

Valuation ratios - PBR - Liberty Global Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Liberty Global Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Liberty Global Ltd.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Liberty Global Ltd.
  1. Stock Market
  2. Stocks
  3. LBTYA Stock
  4. LBTYB Stock
  5. Valuation Liberty Global Ltd.