Financials Lions Gate Entertainment B Nyse

Equities

LGF.B

CA5359195008

Market Closed - Nyse 16:00:02 2024-05-10 EDT 5-day change 1st Jan Change
9.74 USD -1.12% Intraday chart for Lions Gate Entertainment B -4.04% -4.42%

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 3,300 1,270 3,023 3,486 2,434 2,349 - -
Enterprise Value (EV) 1 6,163 3,685 5,125 6,269 5,198 4,370 4,075 3,927
P/E ratio -11.8 x -7.07 x -166 x -19.3 x -1.26 x -2.23 x -94.2 x -418 x
Yield 1.15% - - - - - - -
Capitalization / Revenue 0.9 x 0.33 x 0.92 x 0.97 x 0.63 x 0.6 x 0.53 x 0.5 x
EV / Revenue 1.67 x 0.95 x 1.57 x 1.74 x 1.35 x 1.11 x 0.91 x 0.84 x
EV / EBITDA 11.8 x 7.97 x 9.48 x 15.6 x 14.5 x 8.84 x 7.42 x 7.08 x
EV / FCF 16.1 x 6.32 x 16.9 x -9.03 x 94.5 x 20.8 x 14 x 14.1 x
FCF Yield 6.23% 15.8% 5.93% -11.1% 1.06% 4.81% 7.12% 7.08%
Price to Book 1.15 x 0.5 x 1.18 x 1.37 x 3.24 x -9.01 x -9.47 x -12.2 x
Nbr of stocks (in thousands) 215,571 220,099 221,153 225,200 228,958 235,200 - -
Reference price 2 15.64 6.080 14.95 16.25 11.07 10.44 10.44 10.44
Announcement Date 19-05-23 20-05-21 21-05-27 22-05-26 23-05-25 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 3,680 3,890 3,272 3,604 3,855 3,938 4,457 4,660
EBITDA 1 520.4 462.2 540.9 402.2 358.1 494.2 549.1 554.7
EBIT 1 130 2.8 170.6 9 -1,858 -832.5 247.7 252.8
Operating Margin 3.53% 0.07% 5.21% 0.25% -48.19% -21.14% 5.56% 5.42%
Earnings before Tax (EBT) 1 -308.1 -203.1 -17.4 -177 -1,998 -1,076 -19.86 -27.5
Net income 1 -284.2 -188.4 -18.9 -188.2 -2,010 -1,090 -29.92 -31.19
Net margin -7.72% -4.84% -0.58% -5.22% -52.15% -27.67% -0.67% -0.67%
EPS 2 -1.330 -0.8600 -0.0900 -0.8400 -8.820 -4.690 -0.1108 -0.0250
Free Cash Flow 1 383.7 583.5 304 -694 55 210.1 290.2 277.9
FCF margin 10.43% 15% 9.29% -19.25% 1.43% 5.33% 6.51% 5.96%
FCF Conversion (EBITDA) 73.73% 126.24% 56.2% - 15.36% 42.51% 52.85% 50.1%
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 0.1800 - - - - - - -
Announcement Date 19-05-23 20-05-21 21-05-27 22-05-26 23-05-25 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2 2025 Q3 2025 Q4
Net sales 1 887.8 885.4 929.9 893.9 875.2 1,000 1,086 908.6 1,016 975.1 1,104 1,045 1,131 1,113 1,096
EBITDA 1 108.2 91.6 82.6 5 47.4 167.8 138 85.7 140.7 150.9 119.2 82.75 130.7 192.2 135.2
EBIT 1 29.8 9.3 -50.4 -68.2 -53.7 7.8 -49.6 -16.8 -817.5 -43.5 31.2 20.2 74.2 84.9 60
Operating Margin 3.36% 1.05% -5.42% -7.63% -6.14% 0.78% -4.57% -1.85% -80.5% -4.46% 2.83% 1.93% 6.56% 7.63% 5.47%
Earnings before Tax (EBT) 1 8.7 -39.4 -101.1 -116.6 -1,808 20.8 -93.4 -61.7 -889.9 -102.7 -36.14 -50.9 3.8 15.1 -9.1
Net income 1 7.5 -45.6 -104.6 -119 -1,811 16.6 -96.8 -70.7 -886.2 -106.6 -40.7 -53.9 0.8 12.1 -12.1
Net margin 0.84% -5.15% -11.25% -13.31% -206.94% 1.66% -8.92% -7.78% -87.27% -10.93% -3.69% -5.16% 0.07% 1.09% -1.1%
EPS 2 0.0300 -0.2000 -0.4600 -0.5300 -7.950 0.0700 -0.4200 -0.3100 -3.790 -0.4500 -0.1401 -0.2300 - 0.0500 -0.0500
Dividend per Share 2 - - - - - - - - - - - - - - -
Announcement Date 21-11-04 22-02-03 22-05-26 22-08-04 22-11-03 23-02-09 23-05-25 23-08-09 23-11-09 24-02-08 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 2,863 2,415 2,102 2,783 2,764 2,021 1,726 1,578
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 5.502 x 5.225 x 3.886 x 6.919 x 7.718 x 4.089 x 3.143 x 2.844 x
Free Cash Flow 1 384 584 304 -694 55 210 290 278
ROE (net income / shareholders' equity) 6.3% 4.46% 7.54% 3.49% 0.51% -435% - -
ROA (Net income/ Total Assets) 2.2% 1.52% 2.53% -2.18% -24.5% -14.8% -0.03% -0.6%
Assets 1 -12,908 -12,398 -747.2 8,649 8,209 7,382 100,118 5,194
Book Value Per Share 2 13.70 12.10 12.60 11.90 3.420 -1.160 -1.100 -0.8500
Cash Flow per Share -0.3900 1.480 1.790 8.080 7.800 - - -
Capex 1 43.8 31.1 35 33.1 49 35.2 38.6 38.4
Capex / Sales 1.19% 0.8% 1.07% 0.92% 1.27% 0.89% 0.87% 0.82%
Announcement Date 19-05-23 20-05-21 21-05-27 22-05-26 23-05-25 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
8
Last Close Price
10.44 USD
Average target price
11.64 USD
Spread / Average Target
+11.54%
Consensus
  1. Stock Market
  2. Equities
  3. LGF.A Stock
  4. LGF.B Stock
  5. Financials Lions Gate Entertainment B
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW