|
Market Closed -
OTC Markets
22:12:12 28/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 6.380 USD | -1.24% |
|
-1.24% | +13.93% |
| 10-22 | Spanish stocks - Factors to watch on Oct 22 | RE |
| 09-24 | Spanish stocks - Factors to watch on Sept 24 | RE |
Company Valuation: Atresmedia
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 | 1,295 | - | - |
| Change | - | -4.32% | 12.59% | 21.59% | 11.67% | 17.83% | - | - |
| Enterprise Value (EV) 1 | 757.5 | 756.1 | 787 | 844.2 | 1,031 | 1,305 | 1,321 | 1,313 |
| Change | - | -0.19% | 4.08% | 7.27% | 22.1% | 26.59% | 1.26% | -0.6% |
| P/E | 6.29x | 6.38x | 4.73x | 8.2x | 17.4x | 13.2x | 12.4x | 12.1x |
| PBR | 1.37x | 1.21x | 1.06x | 1.19x | 1.5x | 1.51x | 1.66x | 1.58x |
| PEG | - | -1.13x | 0.1x | -0.3x | -0.4x | 0.2x | 1.83x | 6.88x |
| Capitalization / Revenue | 0.78x | 0.76x | 0.83x | 0.97x | 1.1x | 1.2x | 1.15x | 1.14x |
| EV / Revenue | 0.79x | 0.8x | 0.81x | 0.83x | 1.03x | 1.21x | 1.18x | 1.16x |
| EV / EBITDA | 4.39x | 4.38x | 4.57x | 4.75x | 11.8x | 8.51x | 7.96x | 7.87x |
| EV / EBIT | 4.9x | 4.86x | 5.07x | 5.27x | 14.7x | 9.78x | 9.34x | 9.19x |
| EV / FCF | 4.3x | 9.11x | 6.31x | 4.79x | 11.3x | 12.3x | 12.4x | 12.8x |
| FCF Yield | 23.3% | 11% | 15.8% | 20.9% | 8.88% | 8.12% | 8.08% | 7.8% |
| 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% | 7.04% | 6.65% | 6.57% |
| 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 | 26.5 | 18.51 |
| Reference price 2 | 3.336 | 3.192 | 3.594 | 4.370 | 4.880 | 5.750 | 5.750 | 5.750 |
| Nbr of stocks (in thousands) | 225,178 | 225,178 | 225,178 | 225,178 | 225,178 | 225,178 | - | - |
| Announcement Date | 24/02/22 | 23/02/23 | 29/02/24 | 27/02/25 | 25/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.35x | 2.26x | 10.11x | 1.37% | 190B | |
| 10.82x | 1.49x | 6.42x | 0.9% | 25.65B | |
| 9.18x | 2.17x | 7.04x | 3.97% | 9.19B | |
| 18.3x | 1.95x | 20.84x | 1.65% | 5.9B | |
| 16.34x | 0.77x | 6.11x | 7.29% | 5.25B | |
| 5.2x | 2.01x | 5.64x | 4.45% | 5.12B | |
| 13.55x | 1.12x | 8.56x | 1.47% | 4.76B | |
| 7.41x | 0.96x | 3.08x | 4.14% | 4.29B | |
| 42.89x | - | - | 2.09% | 4.11B | |
| Average | 15.89x | 1.59x | 8.47x | 3.04% | 28.29B | |
| Weighted average by Cap. | 17.82x | 2.09x | 9.54x | 1.66% |
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
- A3M Stock
- ATVDY Stock
- Valuation Atresmedia
Select your edition
All financial news and data tailored to specific country editions
