|
Market Closed -
Nasdaq
16:00:00 2026-10-08 EDT
|
5-day change | 1st Jan Change | ||
| 55.91 USD | +1.84% |
|
-1.38% | +59.06% |
| 09-17 | OpenAI, Microsoft executives' quotes on AI training threaten copyright defense, news outlets argue | RE |
| 08-12 | UBS Adjusts Price Target on Ziff Davis to $59 From $30, Maintains Neutral 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 | 1,917 | - | - |
| Change | - | -30.17% | -17.23% | -24.83% | -40.21% | 38.05% | - | - |
| Enterprise Value (EV) 1 | 5,512 | 4,021 | 3,353 | 2,681 | 1,499 | 1,457 | 1,494 | 1,530 |
| Change | - | -27.06% | -16.6% | -20.05% | -44.07% | -2.82% | 2.55% | 2.38% |
| P/E | 10.7x | 58.2x | 75.5x | 38.3x | 30.6x | 2.89x | 27.5x | 24.1x |
| PBR | 2.68x | 2.18x | 1.65x | 1.29x | 0.82x | 1.21x | 1.24x | 1.23x |
| PEG | - | -0.7x | -2.2x | 0.6x | -1.6x | 0x | -0.3x | 1.7x |
| Capitalization / Revenue | 3.86x | 2.68x | 2.27x | 1.66x | 0.96x | 1.61x | 1.59x | 1.56x |
| EV / Revenue | 3.99x | 2.89x | 2.46x | 1.91x | 1.03x | 1.22x | 1.24x | 1.24x |
| EV / EBITDA | 11.1x | 7.93x | 6.95x | 5.43x | 3.03x | 4.18x | 4.12x | 4.06x |
| EV / EBIT | 12.7x | 9.31x | 8.58x | 6.71x | 3.86x | 6.03x | 5.5x | 5.84x |
| EV / FCF | 13.7x | 17.5x | 15.9x | 9.45x | 5.21x | 12.7x | 9.22x | 6.92x |
| FCF Yield | 7.29% | 5.73% | 6.3% | 10.6% | 19.2% | 7.88% | 10.8% | 14.4% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 10.33 | 1.36 | 0.89 | 1.42 | 1.15 | 19.32 | 2.036 | 2.319 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 1,383 | 1,391 | 1,364 | 1,402 | 1,451 | 1,190 | 1,207 | 1,232 |
| EBITDA 1 | 498.7 | 507.2 | 482.3 | 493.5 | 495.1 | 348.7 | 362.7 | 377.2 |
| 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 | 680.7 | 35.88 | 71.27 |
| Net Debt 1 | 166.6 | 287.8 | 263.7 | 358.4 | 110.8 | -459.9 | -422.7 | -387.1 |
| Reference price 2 | 110.86 | 79.10 | 67.19 | 54.34 | 35.15 | 55.91 | 55.91 | 55.91 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 2.84x | 1.2x | 4.08x | -.--% | 1.88B | |
| 16.99x | 8.3x | 17.73x | 0.25% | 4,269B | |
| 23.19x | 7.32x | 12.86x | 0.29% | 1,838B | |
| 29.16x | 13.67x | 21.6x | 0.62% | 499B | |
| 14.51x | 3.87x | 8.96x | 1.4% | 482B | |
| 19.45x | 5.76x | 17.31x | -.--% | 290B | |
| 20.66x | 1.51x | 10.38x | 1.02% | 266B | |
| 103.33x | 13.62x | 73.14x | -.--% | 214B | |
| 21.52x | 2.46x | 12.5x | -.--% | 140B | |
| 3.03x | 84.38x | 2.3x | 0.13% | 112B | |
| Average | 25.47x | 14.21x | 18.08x | 0.37% | 811.23B | |
| Weighted average by Cap. | 21.36x | 8.92x | 17.24x | 0.35% |
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
