Valuation Atresmedia

Stocks

Real-time Estimate Tradegate 11:16:56 09/11/2026 +03			5-day change	1st Jan Change
6.075 ^EUR	+1.25%		+2.72%	+23.77%

10-22	Spanish stocks - Factors to watch on Oct 22	RE
09-24	Spanish stocks - Factors to watch on Sept 24	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	751.2	718.8	809.3	984	1,099	1,351	-	-
Change	-	-4.32%	12.59%	21.59%	11.67%	22.95%	-	-
Enterprise Value (EV) ¹	757.5	756.1	787	844.2	1,031	1,361	1,381	1,362
Change	-	-0.19%	4.08%	7.27%	22.1%	32.06%	1.47%	-1.36%
P/E	6.29x	6.38x	4.73x	8.2x	17.4x	13.8x	12.9x	12.7x
PBR	1.37x	1.21x	1.06x	1.19x	1.5x	1.58x	1.74x	1.65x
PEG	-	-1.13x	0.1x	-0.3x	-0.4x	0.2x	1.91x	7.22x
Capitalization / Revenue	0.78x	0.76x	0.83x	0.97x	1.1x	1.26x	1.2x	1.19x
EV / Revenue	0.79x	0.8x	0.81x	0.83x	1.03x	1.27x	1.23x	1.2x
EV / EBITDA	4.39x	4.38x	4.57x	4.75x	11.8x	8.88x	8.32x	8.16x
EV / EBIT	4.9x	4.86x	5.07x	5.27x	14.7x	10.2x	9.76x	9.54x
EV / FCF	4.3x	9.11x	6.31x	4.79x	11.3x	12.8x	12.9x	13.3x
FCF Yield	23.3%	11%	15.8%	20.9%	8.88%	7.79%	7.73%	7.52%
Dividend per Share ²	0.42	0.42	0.42	0.45	0.39	0.405	0.3822	0.3777
Rate of return	12.6%	13.2%	11.7%	10.3%	7.99%	6.75%	6.37%	6.29%
EPS ²	0.53	0.5	0.76	0.5329	0.28	0.4358	0.4652	0.4734
Distribution rate	79.2%	84%	55.3%	84.4%	139%	92.9%	82.1%	79.8%
Net sales ¹	963.3	950.8	971.4	1,018	1,002	1,076	1,122	1,132
EBITDA ¹	172.5	172.8	172.1	177.6	87.7	153.3	166	166.9
EBIT ¹	154.6	155.5	155.3	160.2	70.13	133.5	141.5	142.9
Net income ¹	118.5	112.9	171.2	120.3	62.11	98.82	104.8	105.9
Net Debt ¹	6.329	37.32	-22.34	-139.9	-68.19	10	30	11.27
Reference price ²	3.336	3.192	3.594	4.370	4.880	6.000	6.000	6.000
Nbr of stocks (in thousands)	225,178	225,178	225,178	225,178	225,178	225,178	-	-
Announcement Date	2/24/22 A	2/23/23 A	2/29/24 A	2/27/25 A	2/25/26 A	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ATRESMEDIA	13.77x	1.27x	8.88x	6.75%	1.51B
WALT DISNEY COMPANY (THE)	20.5x	2.37x	10.6x	1.29%	202B
FOX CORPORATION	11.67x	2.04x	8.71x	0.87%	36.17B
SIRIUS XM HOLDINGS INC.	10.88x	2.35x	7.6x	3.34%	10.9B
NEXSTAR MEDIA GROUP, INC.	5.61x	2.03x	5.55x	3.88%	5.86B
TBS HOLDINGS,INC.	18.01x	1.92x	20.03x	1.68%	5.79B
RTL GROUP S.A.	17.37x	0.8x	6.43x	7.12%	5.54B
VERSANT MEDIA GROUP, INC.	7.9x	1.01x	3.21x	3.8%	4.61B
NIPPON TELEVISION HOLDINGS, INC.	12.77x	1.04x	7.93x	1.56%	4.47B
ORIENTAL PEARL GROUP CO.,LTD.	29.93x	-	-	2.97%	4.07B
Average	14.84x	1.65x	8.77x	3.32%	28.05B
Weighted average by Cap.	18.33x	2.23x	10.06x	1.59%