Company Valuation: GMA Network, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 20,162 46,557 37,752 28,263 20,558 18,203
Change - 130.92% -18.91% -25.13% -27.26% -11.46%
Enterprise Value (EV) 1 17,744 42,622 35,091 28,572 22,248 18,349
Change - 140.2% -17.67% -18.58% -22.13% -17.53%
P/E Ratio 4.87x 8.94x 10x 12.9x 14.4x 12x
PBR 1.78x 3.59x 2.72x 2.11x 1.61x 1.53x
PEG - 0.3x -0.4x -0.3x -0.4x 1.88x
Capitalization / Revenue 1.04x 2.07x 1.75x 1.52x 1.17x 1x
EV / Revenue 0.92x 1.9x 1.63x 1.53x 1.27x 1.01x
EV / EBITDA 1.96x 4.07x 4.5x 5.91x 6.22x 5.38x
EV / EBIT 2.07x 4.31x 4.92x 7.06x 8.15x 7.13x
EV / FCF 9.55x 5.66x 6.13x 9.69x 8.32x 3.88x
FCF Yield 10.5% 17.7% 16.3% 10.3% 12% 25.8%
Dividend per Share 2 1.35 1.45 1.1 0.6 0.5 0.4
Rate of return 22.5% 10.5% 9.8% 7.14% 8.18% 7.39%
EPS 2 1.231 1.548 1.119 0.6517 0.4254 0.4526
Distribution rate 110% 93.7% 98.3% 92.1% 118% 88.4%
Net sales 1 19,336 22,450 21,564 18,637 17,565 18,115
EBITDA 1 9,074 10,475 7,806 4,837 3,575 3,408
EBIT 1 8,557 9,895 7,139 4,046 2,729 2,574
Net income 1 5,985 7,530 5,442 3,170 2,069 2,202
Net Debt 1 -2,418 -3,935 -2,661 309 1,690 145.5
Reference price 2 6.000 13.840 11.220 8.400 6.110 5.410
Nbr of stocks (in thousands) 3,360,297 3,363,942 3,364,692 3,364,692 3,364,692 3,364,692
Announcement Date 4/14/21 A 4/11/22 A 4/18/23 A 4/16/24 A 4/15/25 A 4/15/26 A
1PHP in Million2PHP
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 268M
16.78x2.06x9.35x1.53% 171B
66.14x6.17x27.82x-.--% 22.02B
18.55x1.96x19.31x1.23% 5.78B
46x - - 1.95% 4.34B
11.83x0.98x6.14x6.06% 4.14B
-6.07x2.15x7.96x-.--% 3.94B
32.56x1.74x63.33x3.03% 3.66B
14.05x0.62x4.97x1.07% 3.55B
7.44x0.74x3.34x6.03% 2.6B
Average 23.03x 2.05x 17.78x 2.32% 22.15B
Weighted average by Cap. 21.92x 2.41x 12.17x 1.5%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. GMA7 Stock
  4. Valuation GMA Network, Inc.
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!