|
Delayed
Nasdaq
|
5-day change | 1st Jan Change | ||
| - USD | -.--% |
|
+15.13% | -50.68% |
| 10-19 | Match Group Shares Rise After Evercore ISI Upgrade | MT |
| 10-19 | Evercore ISI Upgrades Match Group to Outperform From In Line, $53 Price Target | MT |
Company Valuation: Match Group, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 37,438 | 11,588 | 9,921 | 8,213 | 7,623 | 9,506 | - | - |
| Change | - | -69.05% | -14.39% | -17.22% | -7.19% | 24.7% | - | - |
| Enterprise Value (EV) 1 | 40,552 | 14,843 | 12,895 | 11,091 | 10,564 | 12,324 | 12,232 | 11,660 |
| Change | - | -63.4% | -13.13% | -13.98% | -4.75% | 16.66% | -0.74% | -4.68% |
| P/E | 142x | 33.5x | 16.2x | 16.2x | 13.6x | 14.8x | 12.8x | 11.6x |
| PBR | -198x | -32.6x | -515x | -134x | -29.6x | -22.9x | -19.8x | -27.7x |
| PEG | - | 1x | 0.2x | -1.5x | 0.8x | 0.9x | 0.8x | 1.1x |
| Capitalization / Revenue | 12.5x | 3.63x | 2.95x | 2.36x | 2.19x | 2.73x | 2.62x | 2.49x |
| EV / Revenue | 13.6x | 4.65x | 3.83x | 3.19x | 3.03x | 3.54x | 3.38x | 3.05x |
| EV / EBITDA | 38x | 13.2x | 10.2x | 8.86x | 8.54x | 9.22x | 8.64x | 7.61x |
| EV / EBIT | 47.6x | 28.8x | 14.1x | 13.5x | 12.1x | 12.5x | 11.5x | 10x |
| EV / FCF | 48.7x | 31.1x | 15.5x | 12.6x | 10.3x | 10.8x | 10.9x | 9.85x |
| FCF Yield | 2.05% | 3.21% | 6.43% | 7.95% | 9.69% | 9.26% | 9.18% | 10.2% |
| Dividend per Share 2 | - | - | - | - | 0.76 | 0.7883 | 0.8424 | 0.8929 |
| Rate of return | - | - | - | - | 2.35% | 1.9% | 2.03% | 2.16% |
| EPS 2 | 0.93 | 1.24 | 2.26 | 2.02 | 2.38 | 2.791 | 3.236 | 3.57 |
| Distribution rate | - | - | - | - | 31.9% | 28.3% | 26% | 25% |
| Net sales 1 | 2,983 | 3,189 | 3,365 | 3,479 | 3,487 | 3,481 | 3,622 | 3,824 |
| EBITDA 1 | 1,068 | 1,129 | 1,259 | 1,252 | 1,236 | 1,336 | 1,416 | 1,532 |
| EBIT 1 | 851.7 | 515 | 916.9 | 823.3 | 872.5 | 985.1 | 1,064 | 1,164 |
| Net income 1 | 277.7 | 361.9 | 651.5 | 551.3 | 613.4 | 681 | 729.6 | 805.3 |
| Net Debt 1 | 3,114 | 3,255 | 2,974 | 2,878 | 2,941 | 2,818 | 2,727 | 2,154 |
| Reference price 2 | 132.25 | 41.49 | 36.50 | 32.71 | 32.29 | 41.41 | 41.41 | 41.41 |
| Nbr of stocks (in thousands) | 283,085 | 279,306 | 271,812 | 251,091 | 236,070 | 229,551 | - | - |
| Announcement Date | 2/1/22 | 1/31/23 | 1/30/24 | 2/4/25 | 2/3/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.2x | 6.63x | 14.39x | 0.32% | 3,431B | |
| 21.12x | 6.17x | 11.08x | 0.34% | 1,572B | |
| 32.35x | 15.07x | 23.83x | 0.55% | 556B | |
| 13.19x | 3.51x | 8.12x | 1.54% | 440B | |
| 17.32x | 5.12x | 15.36x | -.--% | 255B | |
| 18.4x | 1.35x | 9.08x | 1.12% | 244B | |
| 97.31x | 12.89x | 69.26x | -.--% | 203B | |
| 20.54x | 2.34x | 11.91x | -.--% | 133B | |
| 45.11x | 5.24x | 34.57x | -.--% | 122B | |
| Average | 31.06x | 6.48x | 21.95x | 0.43% | 772.83B | |
| Weighted average by Cap. | 20.49x | 6.84x | 15.75x | 0.41% |
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
- MTCH Stock
- IACI Stock
- Valuation Match Group, Inc.
Select your edition
All financial news and data tailored to specific country editions
