|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 53.87 USD | +5.73% |
|
+1.49% | +53.26% |
| 08-07 | Tranche Update on Ziff Davis, Inc. (NasdaqGS:ZD)'s Equity Buyback Plan announced on August 10, 2020. | CI |
| 08-07 | Ziff Davis, Inc., Q2 2026 Earnings Call, Aug 07, 2026 |
Company Valuation: Ziff Davis, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,346 | 3,733 | 3,090 | 2,323 | 1,389 | 1,847 | - | - |
| Change | - | -30.17% | -17.23% | -24.83% | -40.21% | 33.02% | - | - |
| Enterprise Value (EV) | 5,512 | 4,021 | 3,353 | 2,681 | 1,499 | 1,847 | 1,847 | 1,847 |
| Change | - | -27.06% | -16.6% | -20.05% | -44.07% | 23.19% | 0% | 0% |
| P/E | 10.7x | 58.2x | 75.5x | 38.3x | 30.6x | 20.3x | 31.1x | - |
| PBR | 2.68x | 2.18x | 1.65x | 1.29x | 0.82x | - | - | - |
| PEG | - | -0.7x | -2.2x | 0.6x | -1.6x | 0x | -0.9x | - |
| Capitalization / Revenue | 3.86x | 2.68x | 2.27x | 1.66x | 0.96x | 1.55x | 1.52x | 1.5x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 1.55x | 1.52x | 1.5x |
| EV / EBITDA | 0x | 0x | 0x | 0x | 0x | 5.32x | 5.06x | 5.01x |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 8.01x | 6.74x | 7.05x |
| EV / FCF | 0x | 0x | 0x | 0x | 0x | 20.8x | 16.5x | 11.4x |
| FCF Yield | 7.52% | 6.17% | 6.84% | 12.2% | 20.7% | 4.8% | 6.07% | 8.81% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 10.33 | 1.36 | 0.89 | 1.42 | 1.15 | 2.66 | 1.73 | - |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 1,383 | 1,391 | 1,364 | 1,402 | 1,451 | 1,190 | 1,217 | 1,230 |
| EBITDA 1 | 498.7 | 507.2 | 482.3 | 493.5 | 495.1 | 347.1 | 364.9 | 368.9 |
| EBIT 1 | 434.8 | 431.8 | 390.9 | 399.3 | 388.1 | 230.7 | 273.9 | 262 |
| Net income 1 | 495.1 | 63.76 | 41.5 | 63.05 | 47.35 | 678.6 | 18.05 | - |
| Net Debt | 166.6 | 287.8 | 263.7 | 358.4 | 110.8 | - | - | - |
| Reference price 2 | 110.86 | 79.10 | 67.19 | 54.34 | 35.15 | 53.87 | 53.87 | 53.87 |
| Nbr of stocks (in thousands) | 48,221 | 47,192 | 45,985 | 42,741 | 39,505 | 34,287 | - | - |
| Announcement Date | 2/15/22 | 2/15/23 | 2/21/24 | 2/24/25 | 2/23/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.25x | - | - | -.--% | 1.85B | |
| 16.07x | 4.37x | 10.21x | 1.28% | 548B | |
| 20.69x | 6.12x | 18.4x | -.--% | 309B | |
| 23.28x | 2.69x | 13.65x | -.--% | 153B | |
| 33.69x | 6.67x | 18.71x | -.--% | 105B | |
| 11.68x | 8.83x | 103.03x | 0.57% | 104B | |
| 34.51x | 4x | 26.17x | -.--% | 100B | |
| 84.39x | 4.99x | 23.79x | -.--% | 93.7B | |
| 3.25x | 63.83x | 2.31x | 0.16% | 87.74B | |
| 9.76x | 3.15x | 53.19x | 0.65% | 42.53B | |
| Average | 25.76x | 11.63x | 29.94x | 0.27% | 154.48B | |
| Weighted average by Cap. | 23.06x | 8.37x | 21.61x | 0.52% |
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
- ZD Stock
- Valuation Ziff Davis, Inc.
Select your edition
All financial news and data tailored to specific country editions
