|
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% |
| 08-11 | Bumble eases women-first messaging rule as dating apps seek engagement boost | RE |
| 08-07 | DA Davidson Adjusts Price Target on Match to $45 From $40, Maintains Buy Rating | 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 | 9,382 | - | - |
| Change | - | -69.05% | -14.39% | -17.22% | -7.19% | 23.08% | - | - |
| Enterprise Value (EV) 1 | 40,552 | 14,843 | 12,895 | 11,091 | 10,564 | 12,192 | 12,172 | 11,574 |
| Change | - | -63.4% | -13.13% | -13.98% | -4.75% | 15.41% | -0.17% | -4.91% |
| P/E | 142x | 33.5x | 16.2x | 16.2x | 13.6x | 14.7x | 12.6x | 11.4x |
| PBR | -198x | -32.6x | -515x | -134x | -29.6x | -22.9x | -19.6x | -27.4x |
| PEG | - | 1x | 0.2x | -1.5x | 0.8x | 0.9x | 0.7x | 1.1x |
| Capitalization / Revenue | 12.5x | 3.63x | 2.95x | 2.36x | 2.19x | 2.7x | 2.59x | 2.45x |
| EV / Revenue | 13.6x | 4.65x | 3.83x | 3.19x | 3.03x | 3.5x | 3.36x | 3.02x |
| EV / EBITDA | 38x | 13.2x | 10.2x | 8.86x | 8.54x | 9.13x | 8.61x | 7.54x |
| EV / EBIT | 47.6x | 28.8x | 14.1x | 13.5x | 12.1x | 12.4x | 11.5x | 10x |
| EV / FCF | 48.7x | 31.1x | 15.5x | 12.6x | 10.3x | 10.6x | 11.1x | 9.77x |
| FCF Yield | 2.05% | 3.21% | 6.43% | 7.95% | 9.69% | 9.4% | 9.03% | 10.2% |
| Dividend per Share 2 | - | - | - | - | 0.76 | 0.7879 | 0.8317 | 0.8602 |
| Rate of return | - | - | - | - | 2.35% | 1.93% | 2.04% | 2.1% |
| EPS 2 | 0.93 | 1.24 | 2.26 | 2.02 | 2.38 | 2.782 | 3.251 | 3.582 |
| Distribution rate | - | - | - | - | 31.9% | 28.3% | 25.6% | 24% |
| Net sales 1 | 2,983 | 3,189 | 3,365 | 3,479 | 3,487 | 3,480 | 3,619 | 3,828 |
| EBITDA 1 | 1,068 | 1,129 | 1,259 | 1,252 | 1,236 | 1,335 | 1,413 | 1,535 |
| 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 | 680.1 | 731.4 | 805.8 |
| Net Debt 1 | 3,114 | 3,255 | 2,974 | 2,878 | 2,941 | 2,810 | 2,790 | 2,192 |
| Reference price 2 | 132.25 | 41.49 | 36.50 | 32.71 | 32.29 | 40.87 | 40.87 | 40.87 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 17.33x | 5.58x | 9.77x | 0.39% | 1,401B | |
| 28.45x | 7.8x | 17.48x | -.--% | 29.49B | |
| 14.69x | 3.5x | 9.13x | 1.93% | 9.38B | |
| 8.27x | 0.6x | 2.52x | 7.33% | 1.73B | |
| 8.01x | 0.71x | 4.62x | -.--% | 1.45B | |
| -51.21x | 1.92x | 18.43x | -.--% | 925M | |
| -24.73x | 0.73x | 2.26x | -.--% | 370M | |
| 10.23x | - | - | 2.92% | 289M | |
| Average | 1.38x | 2.98x | 9.17x | 1.57% | 180.56B | |
| Weighted average by Cap. | 17.47x | 5.60x | 9.91x | 0.4% |
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
- HNIB Stock
- Valuation Match Group, Inc.
Select your edition
All financial news and data tailored to specific country editions
