Valuation Match Group, Inc. Börse Stuttgart

Stocks

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

07-17	US companies face rise in cyber attacks	RE
07-17	US companies face rise in cyber attacks	RE

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	9,166	-	-
Change	-	-69.05%	-14.39%	-17.22%	-7.19%	20.25%	-	-
Enterprise Value (EV) ¹	40,552	14,843	12,895	11,091	10,564	11,923	11,843	11,370
Change	-	-63.4%	-13.13%	-13.98%	-4.75%	12.86%	-0.68%	-3.99%
P/E	142x	33.5x	16.2x	16.2x	13.6x	14.8x	12.7x	11x
PBR	-198x	-32.6x	-515x	-134x	-29.6x	-23.4x	-24.9x	-30.1x
PEG	-	1x	0.2x	-1.5x	0.8x	1.3x	0.8x	0.7x
Capitalization / Revenue	12.5x	3.63x	2.95x	2.36x	2.19x	2.64x	2.54x	2.39x
EV / Revenue	13.6x	4.65x	3.83x	3.19x	3.03x	3.43x	3.28x	2.97x
EV / EBITDA	38x	13.2x	10.2x	8.86x	8.54x	9.02x	8.45x	7.46x
EV / EBIT	47.6x	28.8x	14.1x	13.5x	12.1x	12.6x	11.4x	10.1x
EV / FCF	48.7x	31.1x	15.5x	12.6x	10.3x	11.3x	10.9x	9.76x
FCF Yield	2.05%	3.21%	6.43%	7.95%	9.69%	8.89%	9.17%	10.2%
Dividend per Share ²	-	-	-	-	0.76	0.7921	0.8318	0.8636
Rate of return	-	-	-	-	2.35%	2.02%	2.12%	2.2%
EPS ²	0.93	1.24	2.26	2.02	2.38	2.652	3.088	3.566
Distribution rate	-	-	-	-	31.9%	29.9%	26.9%	24.2%
Net sales ¹	2,983	3,189	3,365	3,479	3,487	3,476	3,612	3,833
EBITDA ¹	1,068	1,129	1,259	1,252	1,236	1,321	1,402	1,524
EBIT ¹	851.7	515	916.9	823.3	872.5	947	1,036	1,129
Net income ¹	277.7	361.9	651.5	551.3	613.4	645.9	713.8	789.1
Net Debt ¹	3,114	3,255	2,974	2,878	2,941	2,757	2,676	2,203
Reference price ²	132.25	41.49	36.50	32.71	32.29	39.28	39.28	39.28
Nbr of stocks (in thousands)	283,085	279,306	271,812	251,091	236,070	233,267	-	-
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.	17.97x	5.91x	10.31x	0.37%	1,507B
REDDIT, INC.	35.97x	9.63x	22.05x	-.--%	34.5B
WEIBO CORPORATION	6.76x	0.66x	2.54x	7.13%	1.92B
NEWBORN TOWN INC.	8.38x	0.74x	4.86x	-.--%	1.48B
NEXTDOOR HOLDINGS, INC.	-32.57x	2.15x	25.58x	-.--%	870M
BUMBLE INC.	2.86x	0.73x	2.22x	-.--%	386M
TECHTARGET, INC.	-3.26x	-	-	-	275M
ZIGEXN CO., LTD.	9.41x	-	-	3.27%	250M
Average	5.69x	3.31x	11.26x	1.54%	193.4B
Weighted average by Cap.	18.31x	5.98x	10.57x	0.37%