Company Valuation: QVC Group Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 4,574 3,015 651.8 390.2 153.8 87.05
Change - -34.07% -78.38% -40.14% -60.57% -43.42%
Enterprise Value (EV) 1 12,504 11,202 7,594 6,535 6,128 5,964
Change - -10.41% -32.21% -13.94% -6.23% -2.67%
P/E Ratio 3.84x 9.27x -0.24x -2.34x -0.1x -0.03x
PBR 1.25x 1x 1.51x 0.89x -0.14x -0.03x
PEG - -0.1x 0x 0x -0x -0x
Capitalization / Revenue 0.32x 0.21x 0.05x 0.04x 0.02x 0.01x
EV / Revenue 0.88x 0.8x 0.63x 0.6x 0.61x 0.65x
EV / EBITDA 5.86x 5.58x 8.35x 7.02x 5.72x 7.9x
EV / EBIT 7.95x 7.62x 17.7x 12.5x 8.91x 14.8x
EV / FCF 7.37x 17.1x 17.3x 19x 16.8x -118x
FCF Yield 13.6% 5.85% 5.79% 5.26% 5.95% -0.85%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 143 41 -341.5 -18.73 -163 -303
Distribution rate - - - - - -
Net sales 1 14,177 14,044 12,106 10,915 10,037 9,230
EBITDA 1 2,134 2,008 909 931 1,071 755
EBIT 1 1,572 1,471 428 524 688 402
Net income 1 1,204 340 -2,594 -145 -1,290 -2,439
Net Debt 1 7,930 8,187 6,942 6,145 5,974 5,877
Reference price 2 548.5000 380.0000 81.5000 43.7750 16.5000 10.4600
Nbr of stocks (in thousands) 8,344 7,935 7,644 7,788 7,939 8,068
Announcement Date 2/26/21 2/25/22 3/1/23 2/28/24 2/27/25 4/15/26
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
27.59x3.08x11.98x-.--% 2,566B
10.8x0.1x4.28x3.73% 38.57B
-95.88x0.67x26.74x-.--% 30.19B
-26481.23x0.88x13.99x0.02% 10.24B
19.37x2.8x9.72x-.--% 9.52B
370.68x7.92x107.35x-.--% 8.24B
19.65x2.76x9.51x-.--% 6.59B
24.14x2.26x14.34x2.06% 5.57B
33.6x0.83x18.44x3.26% 2.99B
Average -2,896.81x 2.37x 24.04x 1.01% 297.56B
Weighted average by Cap. -74.42x 3.01x 12.34x 0.06%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!