|
End-of-day quote
Johannesburg S.E.
27/10/2026
|
5-day change | 1st Jan Change | ||
| 274.65 ZAR | +0.20% |
|
+0.98% | +20.68% |
| 10-21 | Discovery Limited Announces Retirement of Faith Khanyile from Board of Directors, Effective November 19, 2026 | CI |
| 09-18 | Discovery Limited, 2026 Earnings Call, Sep 03, 2026 |
Company Valuation: Discovery Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 84,149 | 96,028 | 89,178 | 143,164 | 177,721 | 186,034 | - | - |
| Change | - | 14.12% | -7.13% | 60.54% | 24.14% | 4.68% | - | - |
| Enterprise Value (EV) 1 | 100,081 | 111,024 | 110,840 | 163,210 | 196,413 | 205,672 | 206,666 | 207,711 |
| Change | - | 10.93% | -0.17% | 47.25% | 20.34% | 4.71% | 0.48% | 0.51% |
| P/E | 15.7x | 18.7x | 12.5x | 15.4x | 13.7x | 13.9x | 12.4x | 10.6x |
| PBR | 1.6x | 1.53x | 1.54x | 2.17x | 2.15x | 1.99x | 1.78x | 1.56x |
| PEG | - | -4.21x | 0.3x | 0.5x | 0.4x | 5.68x | 1x | 0.6x |
| Capitalization / Revenue | 1.67x | 1.94x | 1.72x | 2.48x | 2.89x | 2.1x | 2.01x | 2.6x |
| EV / Revenue | 1.98x | 2.24x | 2.14x | 2.83x | 3.2x | 2.32x | 2.23x | 2.9x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | - | 12.8x | 9.55x | 10.7x | 11.1x | 10.5x | 9.27x | 8.18x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | 1.52 | - | 3.84 | 4.681 | 5.715 | 7.117 |
| Rate of return | - | - | 1.13% | - | 1.45% | 1.7% | 2.08% | 2.59% |
| EPS 2 | 8.178 | 7.815 | 10.76 | 13.95 | 19.26 | 19.73 | 22.17 | 25.93 |
| Distribution rate | - | - | 14.1% | - | 19.9% | 23.7% | 25.8% | 27.5% |
| Net sales 1 | 50,520 | 49,535 | 51,857 | 57,713 | 61,442 | 88,627 | 92,589 | 71,583 |
| EBITDA | - | 8,718 | 13,763 | - | - | - | - | - |
| EBIT 1 | - | 8,662 | 11,604 | 15,210 | 17,750 | 19,531 | 22,287 | 25,401 |
| Net income 1 | 5,422 | 5,258 | 7,283 | 9,471 | 13,132 | 13,328 | 15,478 | 17,471 |
| Net Debt 1 | 15,932 | 14,996 | 21,662 | 20,046 | 18,692 | 19,638 | 20,632 | 21,677 |
| Reference price 2 | 128.10 | 145.85 | 134.69 | 214.80 | 264.23 | 274.65 | 274.65 | 274.65 |
| Nbr of stocks (in thousands) | 656,900 | 658,400 | 662,100 | 666,500 | 672,600 | 672,622 | - | - |
| Announcement Date | 9/7/22 A | 9/21/23 A | 9/19/24 A | 9/11/25 A | 9/3/26 A | - | - | - |
1ZAR in Million2ZAR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.92x | 2.31x | - | 1.7% | 11.12B | |
| 4.1x | 1.38x | - | 4.66% | 132B | |
| 6.62x | 4.94x | - | 5.45% | 130B | |
| 12.19x | - | - | 2.94% | 95.22B | |
| 15.88x | - | - | 3.07% | 74.66B | |
| 13.59x | 1.03x | 1.04x | 4.28% | 72.42B | |
| 14.78x | - | - | 3.77% | 69.98B | |
| 12.73x | - | - | 2.34% | 63.53B | |
| 17.15x | 3.25x | - | 2% | 61.16B | |
| 17.52x | - | - | 2.93% | 58.52B | |
| Average | 12.85x | 2.58x | 1.04x | 3.32% | 76.91B | |
| Weighted average by Cap. | 11.45x | 2.76x | 1.04x | 3.73% |
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
- DSY Stock
- Valuation Discovery Limited
Select your edition
All financial news and data tailored to specific country editions
