Company Valuation: Télévista

Data adjusted to current consolidation scope
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Market Cap 1 2.991 3.127 2.092 2.119 2.024 2.038
Change - 4.55% -33.1% 1.3% -4.49% 0.67%
Enterprise Value (EV) 1 1.225 1.69 0.9651 1.214 1.08 0.9175
Change - 37.95% -42.9% 25.75% -10.98% -15.08%
P/E 275x -5.48x 14.7x -34.7x 37.3x 150x
PBR 1.17x 2.25x 1.11x 1.25x 1.15x 1.15x
PEG - 0x -0x 0x -0x -2x
Capitalization / Revenue 1.52x 5.73x 5.98x 7.03x 5.55x 6.51x
EV / Revenue 0.62x 3.1x 2.76x 4.03x 2.96x 2.93x
EV / EBITDA 34x -5.56x -1.67x -14x 106x -4.09x
EV / EBIT 81.7x -5.4x -1.61x -13.5x 141x -4.06x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 0.015 - 0.1766 - - -
Rate of return 0.27% - 5.73% - - -
EPS 2 0.02 -1.05 0.21 -0.09 0.08 0.02
Distribution rate 75% - 84.1% - - -
Net sales 1 1.973 0.546 0.35 0.3013 0.3647 0.3132
EBITDA 1 0.036 -0.304 -0.577 -0.0869 0.0102 -0.2246
EBIT 1 0.015 -0.313 -0.601 -0.0899 0.007651 -0.2258
Net income 1 0.011 -0.714 0.146 -0.058 0.055 0.0116
Net Debt 1 -1.766 -1.437 -1.127 -0.9056 -0.9438 -1.12
Reference price 2 5.500 5.750 3.080 3.120 2.980 3.000
Nbr of stocks (in thousands) 544 544 679 679 679 679
Announcement Date 5/28/19 2/29/20 6/7/21 6/29/22 6/30/23 6/28/24
1EUR in Million2EUR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.23M
-22.03x2.57x11.16x-.--% 68.88B
14.88x1.45x6.49x1.09% 21.86B
15.21x0.86x5.68x7.72% 5.38B
5.4x2.03x5.75x4.24% 5.36B
8.23x1.02x3.33x3.51% 4.92B
12.69x0.9x6.19x1.6% 4.34B
11.49x2.44x4.72x3.21% 2.03B
12.57x0.69x7.32x3.38% 1.98B
47.33x1.11x22.85x - 1.87B
Average 11.75x 1.45x 8.17x 3.09% 11.66B
Weighted average by Cap. -7.28x 2.07x 9.28x 1.09%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. MLVST Stock
  4. Valuation Télévista