Valuation News Corporation

Stocks

Market Closed - Nasdaq 16:00:00 2026-10-07 EDT			5-day change	1st Jan Change
28.61 ^USD	+0.21%		-0.14%	+9.53%

10-05	Aging Owners' Inventory Release Over Next Decade Unlikely to Solve Housing Shortage, Realtor.com Says	MT
09-28	REA to Pay US$282 Million for Stake in Irish Marketplace Operator	DJ

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	9,165	11,200	15,854	17,674	14,072	15,933	-	-
Change	-	22.21%	41.55%	11.48%	-20.38%	13.23%	-	-
Enterprise Value (EV) ¹	10,412	12,334	16,803	17,233	13,966	15,820	15,348	14,846
Change	-	18.47%	36.23%	2.56%	-18.96%	13.27%	-2.98%	-3.27%
P/E	14.8x	75x	59.9x	14.4x	24.1x	22.4x	19.5x	17.2x
PBR	1.11x	1.39x	1.94x	1.92x	1.58x	1.7x	1.58x	1.46x
PEG	-	-1x	0.8x	0x	-0.5x	0.9x	1.3x	1.3x
Capitalization / Revenue	0.88x	1.13x	1.57x	2.09x	1.56x	1.69x	1.64x	1.57x
EV / Revenue	1x	1.25x	1.67x	2.04x	1.55x	1.68x	1.58x	1.46x
EV / EBITDA	6.24x	8.69x	10.9x	12.2x	8.58x	8.78x	7.83x	6.97x
EV / EBIT	10.6x	17.5x	20.9x	18x	12.2x	12x	10.4x	8.91x
EV / FCF	12.2x	20.8x	27.9x	30.2x	17.2x	18.3x	14.7x	13.1x
FCF Yield	8.21%	4.81%	3.58%	3.31%	5.81%	5.48%	6.78%	7.65%
Dividend per Share ²	0.2	0.2	0.2	0.2	0.2	0.2075	0.22	0.22
Rate of return	1.28%	1.03%	0.73%	0.67%	0.81%	0.73%	0.77%	0.77%
EPS ²	1.05	0.26	0.46	2.07	1.03	1.279	1.468	1.661
Distribution rate	19%	76.9%	43.5%	9.66%	19.4%	16.2%	15%	13.2%
Net sales ¹	10,385	9,879	10,085	8,452	9,028	9,411	9,738	10,135
EBITDA ¹	1,669	1,420	1,539	1,415	1,627	1,802	1,960	2,131
EBIT ¹	981	706	805	956	1,142	1,316	1,481	1,666
Net income ¹	623	149	266	1,180	573	703.4	790.8	907.5
Net Debt ¹	1,247	1,134	949	-441	-106	-113.4	-585.2	-1,088
Reference price ²	15.58	19.50	27.57	29.72	24.83	28.61	28.61	28.61
Nbr of stocks (in thousands)	584,308	572,194	569,376	565,549	543,161	538,668	-	-
Announcement Date	8/8/22	8/10/23	8/8/24	8/5/25	8/5/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NEWS CORPORATION	22.32x	1.68x	8.77x	0.73%	15.91B
THE NEW YORK TIMES COMPANY	24.73x	3.2x	15.49x	1.41%	10.33B
PEARSON PLC	19.28x	2.27x	9.96x	2.14%	9.84B
SPRINGER NATURE AG & CO. KGAA	14.99x	2.6x	6.96x	4.07%	4.6B
VEND MARKETPLACES ASA	-10.71x	5.88x	15.25x	1.36%	3.95B
KADOKAWA CORPORATION	89.37x	1.42x	17.98x	0.83%	3.41B
JIANGSU PHOENIX PUBLISHING & MEDIA CORPORATION LIMITED	13.79x	-	-	5.64%	3.17B
LAGARDÈRE S.A.	9.36x	0.57x	4.6x	3.7%	2.91B
CHINA SOUTH PUBLISHING & MEDIA GROUP CO., LTD	11.54x	0.3x	2.1x	5.45%	2.75B
Average	21.63x	2.24x	10.14x	2.81%	6.32B
Weighted average by Cap.	21.71x	2.32x	10.62x	2.07%