Valuation Match Group, Inc. Börse Stuttgart

Stocks

Delayed Börse Stuttgart 09:44:32 2020-06-30 EDT			5-day change	1st Jan Change
281.45 ^EUR	+2.33%		+8.56%	+25.62%

09-09	Match Group, Inc. Presents at Citi?s 2026 Global TMT Conference, Sep-09-2026 10:50 AM
09-08	Match Group, Inc. Presents at Goldman Sachs Communacopia + Technology Conference 2026, Sep-08-2026 02:25 PM

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	9,731	-	-
Change	-	-69.05%	-14.39%	-17.22%	-7.19%	27.65%	-	-
Enterprise Value (EV) ¹	40,552	14,843	12,895	11,091	10,564	12,549	12,457	11,885
Change	-	-63.4%	-13.13%	-13.98%	-4.75%	18.79%	-0.73%	-4.59%
P/E	142x	33.5x	16.2x	16.2x	13.6x	15.2x	13.1x	11.9x
PBR	-198x	-32.6x	-515x	-134x	-29.6x	-23.7x	-20.3x	-28.4x
PEG	-	1x	0.2x	-1.5x	0.8x	0.9x	0.8x	1.2x
Capitalization / Revenue	12.5x	3.63x	2.95x	2.36x	2.19x	2.8x	2.69x	2.55x
EV / Revenue	13.6x	4.65x	3.83x	3.19x	3.03x	3.61x	3.44x	3.11x
EV / EBITDA	38x	13.2x	10.2x	8.86x	8.54x	9.4x	8.82x	7.76x
EV / EBIT	47.6x	28.8x	14.1x	13.5x	12.1x	12.8x	11.8x	10.3x
EV / FCF	48.7x	31.1x	15.5x	12.6x	10.3x	11x	11.2x	9.86x
FCF Yield	2.05%	3.21%	6.43%	7.95%	9.69%	9.1%	8.96%	10.1%
Dividend per Share ²	-	-	-	-	0.76	0.7883	0.8424	0.8929
Rate of return	-	-	-	-	2.35%	1.86%	1.99%	2.11%
EPS ²	0.93	1.24	2.26	2.02	2.38	2.781	3.227	3.56
Distribution rate	-	-	-	-	31.9%	28.3%	26.1%	25.1%
Net sales ¹	2,983	3,189	3,365	3,479	3,487	3,479	3,617	3,823
EBITDA ¹	1,068	1,129	1,259	1,252	1,236	1,335	1,413	1,532
EBIT ¹	851.7	515	916.9	823.3	872.5	983.3	1,060	1,154
Net income ¹	277.7	361.9	651.5	551.3	613.4	680	727.3	801.6
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	42.39	42.39	42.39
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

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.($)
META PLATFORMS, INC.	20.5x	6.54x	11.47x	0.33%	1,650B
REDDIT, INC.	28.86x	7.92x	17.75x	-.--%	30.35B
MATCH GROUP, INC.	15.04x	3.57x	9.3x	1.88%	9.74B
NEWBORN TOWN INC.	8.94x	0.88x	5.6x	-.--%	1.7B
WEIBO CORPORATION	7.62x	0.55x	2.3x	7.79%	1.63B
NEXTDOOR HOLDINGS, INC.	-47.78x	1.71x	16.39x	-.--%	878M
YALLA GROUP LIMITED	6.89x	-	-	-	835M
BUMBLE INC.	-23.95x	0.74x	2.28x	-.--%	395M
Average	2.01x	3.13x	9.30x	1.43%	212B
Weighted average by Cap.	20.54x	6.53x	11.56x	0.34%