Valuation Atresmedia

Stocks

Market Closed - BME Other stock markets 18:35:30 13/07/2026 +03			After hours 22:43:50
4.800 ^EUR	-0.41%		4.778	-0.46%

04-24	Coffee is Incapto, S.L. announced that it has received ?10 million in funding from a group of investors	CI
04-23	Atresmedia Q1 net profit at 23.8 mln euros	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	1,085	-	-
Change	-	-4.32%	12.59%	21.59%	11.67%	-1.23%	-	-
Enterprise Value (EV) ¹	757.5	756.1	787	844.2	1,099	1,108	1,088	1,091
Change	-	-0.19%	4.08%	7.27%	30.17%	0.86%	-1.85%	0.33%
P/E	6.29x	6.38x	4.73x	8.2x	17.4x	10.7x	10.1x	9.92x
PBR	1.37x	1.21x	1.06x	1.19x	1.5x	1.41x	1.44x	1.36x
PEG	-	-1.13x	0.1x	-0.3x	-0.4x	0.2x	1.62x	5.26x
Capitalization / Revenue	0.78x	0.76x	0.83x	0.97x	1.1x	1x	0.97x	0.95x
EV / Revenue	0.79x	0.8x	0.81x	0.83x	1.1x	1.03x	0.97x	0.96x
EV / EBITDA	4.39x	4.38x	4.57x	4.75x	12.5x	6.97x	6.49x	6.41x
EV / EBIT	4.9x	4.86x	5.07x	5.27x	15.7x	8.03x	7.42x	7.42x
EV / FCF	4.3x	9.11x	6.31x	4.79x	12x	10.6x	10.6x	10.7x
FCF Yield	23.3%	11%	15.8%	20.9%	8.33%	9.4%	9.41%	9.35%
Dividend per Share ²	0.42	0.42	0.42	0.45	-	0.3773	0.3892	0.3887
Rate of return	12.6%	13.2%	11.7%	10.3%	-	7.83%	8.07%	8.06%
EPS ²	0.53	0.5	0.76	0.5329	0.28	0.4486	0.4767	0.4856
Distribution rate	79.2%	84%	55.3%	84.4%	-	84.1%	81.6%	80%
Net sales ¹	963.3	950.8	971.4	1,018	1,002	1,081	1,118	1,142
EBITDA ¹	172.5	172.8	172.1	177.6	87.7	159	167.7	170.2
EBIT ¹	154.6	155.5	155.3	160.2	70.13	138	146.5	147.2
Net income ¹	118.5	112.9	171.2	120.3	62.11	101.7	109.8	109.2
Net Debt ¹	6.329	37.32	-22.34	-139.9	-	23	2.467	6.108
Reference price ²	3.336	3.192	3.594	4.370	4.880	4.820	4.820	4.820
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	10.74x	1.03x	6.97x	7.83%	1.24B
WARNER BROS. DISCOVERY, INC.	-21.32x	2.52x	10.9x	-.--%	66.65B
FOX CORPORATION	14.68x	1.43x	6.41x	1.11%	21.54B
RTL GROUP S.A.	15.26x	0.86x	5.7x	7.69%	5.4B
NEXSTAR MEDIA GROUP, INC.	5.36x	2.02x	5.73x	4.27%	5.32B
VERSANT MEDIA GROUP, INC.	8.38x	1.04x	3.38x	3.45%	5.01B
NIPPON TELEVISION HOLDINGS, INC.	12.72x	0.9x	6.21x	1.6%	4.36B
SUN TV NETWORK LIMITED	11.63x	2.49x	4.82x	3.17%	2.06B
TV ASAHI HOLDINGS CORPORATION	12.59x	0.69x	7.34x	3.37%	1.99B
MBC GROUP	46.97x	1.1x	22.62x	-	1.85B
Average	11.70x	1.41x	8.01x	3.61%	11.54B
Weighted average by Cap.	-6.47x	2.02x	9.05x	1.19%