Valuation Atresmedia

Stocks

Market Closed - BME 19:38:04 04/09/2026 +04			5-day change	1st Jan Change
5.140 ^EUR	-0.77%		-0.96%	+5.33%

08-04	Atresmedia Corporación de Medios de Comunicación, S.A. acquired Clear Channel Espana SLU from Clear Channel Outdoor Holdings, Inc. for approximately ?120 million.	CI
08-04	Atresmedia Corporación de Medios de Comunicación, S.A. completed the acquisition of Clear Channel Outdoor Holdings business in Spain from Clear Channel International Holdings B V.	CI

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	1,157	-	-
Change	-	-4.32%	12.59%	21.59%	11.67%	5.33%	-	-
Enterprise Value (EV) ¹	757.5	756.1	787	844.2	1,031	1,182	1,160	1,168
Change	-	-0.19%	4.08%	7.27%	22.1%	14.69%	-1.83%	0.64%
P/E	6.29x	6.38x	4.73x	8.2x	17.4x	11.3x	10.8x	10.6x
PBR	1.37x	1.21x	1.06x	1.19x	1.5x	1.45x	1.49x	1.42x
PEG	-	-1.13x	0.1x	-0.3x	-0.4x	0.2x	2.13x	7.51x
Capitalization / Revenue	0.78x	0.76x	0.83x	0.97x	1.1x	1.09x	1.03x	1.02x
EV / Revenue	0.79x	0.8x	0.81x	0.83x	1.03x	1.11x	1.04x	1.03x
EV / EBITDA	4.39x	4.38x	4.57x	4.75x	11.8x	7.49x	6.9x	6.86x
EV / EBIT	4.9x	4.86x	5.07x	5.27x	14.7x	8.52x	7.88x	7.9x
EV / FCF	4.3x	9.11x	6.31x	4.79x	11.3x	11.3x	11.3x	11.2x
FCF Yield	23.3%	11%	15.8%	20.9%	8.88%	8.81%	8.82%	8.97%
Dividend per Share ²	0.42	0.42	0.42	0.45	-	0.395	0.3908	0.3923
Rate of return	12.6%	13.2%	11.7%	10.3%	-	7.68%	7.6%	7.63%
EPS ²	0.53	0.5	0.76	0.5329	0.28	0.455	0.4781	0.4848
Distribution rate	79.2%	84%	55.3%	84.4%	-	86.8%	81.8%	80.9%
Net sales ¹	963.3	950.8	971.4	1,018	1,002	1,066	1,120	1,138
EBITDA ¹	172.5	172.8	172.1	177.6	87.7	157.8	168.3	170.2
EBIT ¹	154.6	155.5	155.3	160.2	70.13	138.8	147.3	147.8
Net income ¹	118.5	112.9	171.2	120.3	62.11	102.8	110.3	109.1
Net Debt ¹	6.329	37.32	-22.34	-139.9	-68.19	24.7	3.05	10.46
Reference price ²	3.336	3.192	3.594	4.370	4.880	5.140	5.140	5.140
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

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	11.3x	1.11x	7.49x	7.68%	1.35B
WARNER BROS. DISCOVERY, INC.	-25.18x	2.7x	11.64x	-.--%	70.93B
FOX CORPORATION	11.06x	1.51x	6.51x	0.88%	25.96B
RTL GROUP S.A.	15.78x	0.78x	6.01x	7.44%	5.71B
NEXSTAR MEDIA GROUP, INC.	5.55x	2.06x	5.78x	4.19%	5.45B
VERSANT MEDIA GROUP, INC.	9.15x	1.13x	3.59x	3.25%	5.37B
NIPPON TELEVISION HOLDINGS, INC.	13.43x	0.96x	6.94x	1.51%	4.77B
TV ASAHI HOLDINGS CORPORATION	13.24x	0.68x	7.82x	3.18%	2.01B
SUN TV NETWORK LIMITED	11.25x	2.11x	4.1x	3.07%	1.97B
Average	7.29x	1.45x	6.65x	3.47%	13.72B
Weighted average by Cap.	-9.73x	2.14x	9.29x	1.1%