|
Market Closed -
Nasdaq
16:00:00 2026-08-21 EDT
|
5-day change | 1st Jan Change | ||
| 56.08 USD | +1.23% |
|
+1.26% | +59.54% |
| 08-12 | UBS Adjusts Price Target on Ziff Davis to $59 From $30, Maintains Neutral Rating | MT |
| 08-10 | RBC Adjusts Price Target on Ziff Davis to $65 From $48, Maintains Outperform Rating | MT |
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 | 1,923 | - | - |
| Change | - | -30.17% | -17.23% | -24.83% | -40.21% | 38.47% | - | - |
| Enterprise Value (EV) 1 | 5,512 | 4,021 | 3,353 | 2,681 | 1,499 | 1,751 | 1,823 | 1,901 |
| Change | - | -27.06% | -16.6% | -20.05% | -44.07% | 16.81% | 4.09% | 4.25% |
| P/E | 10.7x | 58.2x | 75.5x | 38.3x | 30.6x | 2.85x | 22.7x | - |
| PBR | 2.68x | 2.18x | 1.65x | 1.29x | 0.82x | 1.49x | 1.65x | 1.86x |
| PEG | - | -0.7x | -2.2x | 0.6x | -1.6x | 0x | -0.3x | - |
| Capitalization / Revenue | 3.86x | 2.68x | 2.27x | 1.66x | 0.96x | 1.62x | 1.6x | 1.57x |
| EV / Revenue | 3.99x | 2.89x | 2.46x | 1.91x | 1.03x | 1.47x | 1.51x | 1.55x |
| EV / EBITDA | 11.1x | 7.93x | 6.95x | 5.43x | 3.03x | 5.03x | 5.03x | 5.04x |
| EV / EBIT | 12.7x | 9.31x | 8.58x | 6.71x | 3.86x | 7.24x | 6.72x | 7.25x |
| EV / FCF | 13.7x | 17.5x | 15.9x | 9.45x | 5.21x | 19.8x | 16.3x | - |
| FCF Yield | 7.29% | 5.73% | 6.3% | 10.6% | 19.2% | 5.06% | 6.15% | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 10.33 | 1.36 | 0.89 | 1.42 | 1.15 | 19.68 | 2.47 | - |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 1,383 | 1,391 | 1,364 | 1,402 | 1,451 | 1,189 | 1,204 | 1,224 |
| EBITDA 1 | 498.7 | 507.2 | 482.3 | 493.5 | 495.1 | 348.1 | 362.3 | 377.3 |
| EBIT 1 | 434.8 | 431.8 | 390.9 | 399.3 | 388.1 | 241.8 | 271.5 | 262 |
| Net income 1 | 495.1 | 63.76 | 41.5 | 63.05 | 47.35 | 678.6 | 18.05 | - |
| Net Debt 1 | 166.6 | 287.8 | 263.7 | 358.4 | 110.8 | -171.4 | -99.8 | -22.29 |
| Reference price 2 | 110.86 | 79.10 | 67.19 | 54.34 | 35.15 | 56.08 | 56.08 | 56.08 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 2.85x | 1.47x | 5.03x | -.--% | 1.92B | |
| 15.82x | 4.21x | 9.72x | 1.29% | 523B | |
| 22.2x | 6.57x | 19.73x | -.--% | 331B | |
| 24.02x | 2.82x | 14.34x | -.--% | 161B | |
| 37.46x | 4.37x | 28.89x | -.--% | 110B | |
| 35.4x | 7.03x | 19.77x | -.--% | 110B | |
| 3.02x | 81.86x | 2.28x | 0.14% | 107B | |
| 86.51x | 5.15x | 24.59x | -.--% | 96.84B | |
| 10.59x | 8.06x | 94.05x | 0.63% | 94.47B | |
| 8.48x | 2.73x | 59.22x | 0.73% | 36.95B | |
| Average | 24.64x | 12.43x | 27.76x | 0.28% | 157.27B | |
| Weighted average by Cap. | 23.87x | 10.29x | 20.98x | 0.49% |
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
