|
Market Closed -
London S.E.
20:35:10 28/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 64.60 GBX | 0.00% |
|
+0.31% | -21.55% |
| 10-21 | Reform UK says reported ITV to police over undercover investigation | AN |
| 10-15 | UK Shares Rally on Upside GDP Surprise; Antofagasta Bucks Trend | MT |
Company Valuation: ITV plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,426 | 3,012 | 2,555 | 2,736 | 3,075 | 2,416 | - | - |
| Change | - | -31.95% | -15.16% | 7.07% | 12.39% | -21.43% | - | - |
| Enterprise Value (EV) 1 | 4,840 | 3,012 | 3,108 | 3,167 | 3,641 | 2,960 | 2,930 | 2,875 |
| Change | - | -37.77% | 3.21% | 1.89% | 14.97% | -18.71% | -1% | -1.89% |
| P/E | 11.9x | 7.09x | 12.2x | 7.15x | 14.2x | 11.2x | 9.98x | 9.09x |
| PBR | 2.99x | - | 1.44x | 1.6x | 1.71x | 1.33x | 1.28x | 1.24x |
| PEG | - | 0.5x | -0.2x | 0.1x | -0.3x | -12.03x | 0.8x | 0.93x |
| Capitalization / Revenue | 1.28x | 0.81x | 0.71x | 0.78x | 0.88x | 0.67x | 0.66x | 0.64x |
| EV / Revenue | 1.4x | 0.81x | 0.86x | 0.91x | 1.04x | 0.82x | 0.8x | 0.77x |
| EV / EBITDA | 5.55x | 3.91x | 5.81x | 5.53x | 6.27x | 5.38x | 5.28x | 5x |
| EV / EBIT | 5.95x | 4.2x | 6.36x | 5.84x | 6.82x | 6.03x | 5.88x | 5.57x |
| EV / FCF | 38.4x | - | 9.87x | 11.2x | 24.6x | 12.3x | 8.67x | 8.28x |
| FCF Yield | 2.6% | - | 10.1% | 8.97% | 4.06% | 8.11% | 11.5% | 12.1% |
| Dividend per Share 2 | 0.033 | - | 0.05 | 0.05 | 0.05 | 0.0495 | 0.0495 | 0.047 |
| Rate of return | 2.99% | - | 7.9% | 6.79% | 6.07% | 7.66% | 7.66% | 7.28% |
| EPS 2 | 0.093 | 0.106 | 0.052 | 0.103 | 0.058 | 0.0575 | 0.0647 | 0.071 |
| Distribution rate | 35.5% | - | 96.2% | 48.5% | 86.2% | 86.1% | 76.5% | 66.2% |
| Net sales 1 | 3,453 | 3,728 | 3,624 | 3,488 | 3,511 | 3,609 | 3,658 | 3,755 |
| EBITDA 1 | 872 | 770 | 535 | 573 | 581 | 550.1 | 555.1 | 575 |
| EBIT 1 | 813 | 717 | 489 | 542 | 534 | 490.6 | 498.2 | 516 |
| Net income 1 | 378 | 428 | 210 | 408 | 220 | 210.9 | 228.5 | 266.5 |
| Net Debt 1 | 414 | - | 553 | 431 | 566 | 543.6 | 514.1 | 458.7 |
| Reference price 2 | 1.1055 | 0.7516 | 0.6328 | 0.7360 | 0.8235 | 0.6460 | 0.6460 | 0.6460 |
| Nbr of stocks (in thousands) | 4,003,410 | 4,006,931 | 4,037,822 | 3,717,132 | 3,733,868 | 3,739,962 | - | - |
| Announcement Date | 03/03/22 | 02/03/23 | 07/03/24 | 06/03/25 | 05/03/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.24x | 0.82x | 5.38x | 7.66% | 3.21B | |
| 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 | 15.43x | 1.51x | 8.13x | 3.5% | 25.78B | |
| Weighted average by Cap. | 17.74x | 2.07x | 9.49x | 1.74% |
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
- ITV Stock
- Valuation ITV plc
Select your edition
All financial news and data tailored to specific country editions
