Valuation Team Internet Group plc OTC Markets

Stocks

Delayed OTC Markets Other stock markets 22:07:16 17/07/2026 +04			5-day change	1st Jan Change
0.5654 ^USD	+0.96%		0.00%	+0.96%

07-25	EARNINGS AND TRADING: Irish Continental agrees acquisition	AN
07-24	Team Internet Group plc - Shareholder/Analyst Call

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	345.7	413.9	321.5	232	118.5	103.3	-	-
Change	-	19.74%	-22.33%	-27.82%	-48.93%	-12.85%	-	-
Enterprise Value (EV) ¹	401.6	461	379.7	306.6	183.8	172.1	162	129.6
Change	-	14.79%	-17.62%	-19.25%	-40.07%	-6.35%	-5.83%	-20.04%
P/E	-120x	-240x	18.4x	-17.4x	-2.57x	-516x	67x	28.9x
PBR	3.66x	2.98x	2.66x	3.22x	3.67x	2.71x	1.96x	1.5x
PEG	-	5.4x	-0x	0x	-0x	5.2x	-0x	0x
Capitalization / Revenue	1.13x	0.68x	0.49x	0.37x	0.33x	0.33x	0.31x	0.27x
EV / Revenue	1.31x	0.76x	0.58x	0.49x	0.51x	0.55x	0.49x	0.33x
EV / EBITDA	11.6x	6.44x	5.02x	4.31x	5.78x	4.98x	4.4x	3.45x
EV / EBIT	12.6x	6.67x	5.19x	4.46x	6.18x	5.37x	4.7x	3.59x
EV / FCF	15.4x	7.28x	7.41x	5.91x	8.97x	28.7x	9.4x	6.4x
FCF Yield	6.48%	13.7%	13.5%	16.9%	11.1%	3.48%	10.6%	15.6%
Dividend per Share ²	-	0.00832	0.02	0.01	-	-	-	-
Rate of return	-	0.53%	1.6%	1.06%	-	-	-	-
EPS ²	-0.0116	-0.00649	0.0678	-0.054	-0.1915	-0.00083	0.00639	0.0148
Distribution rate	-	-128%	29.5%	-18.5%	-	-	-	-
Net sales ¹	306.1	605.6	657.1	621.4	359	311.5	328.4	388.5
EBITDA ¹	34.49	71.54	75.69	71.13	31.81	34.57	36.82	37.58
EBIT ¹	31.87	69.06	73.1	68.81	29.73	32.04	34.46	36.07
Net income ¹	-2.641	-1.728	19.08	-13.7	-46.56	0.974	2.475	3.758
Net Debt ¹	55.91	47.07	58.25	74.61	65.26	68.81	58.78	26.3
Reference price ²	1.4000	1.5600	1.2500	0.9410	0.4920	0.4280	0.4280	0.4280
Nbr of stocks (in thousands)	246,904	265,319	257,188	246,582	240,846	241,287	-	-
Announcement Date	28/02/22	27/02/23	18/03/24	31/03/25	15/06/26	-	-	-

¹GBP in Million²GBP

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.($)
TENCENT HOLDINGS LIMITED	14.9x	4.05x	9.47x	1.38%	507B
NETFLIX, INC.	19.66x	5.82x	17.49x	-.--%	293B
UBER TECHNOLOGIES, INC.	22.4x	2.4x	12.44x	-.--%	139B
SPOTIFY TECHNOLOGY S.A.	34.01x	4.15x	27.34x	-.--%	102B
SK SQUARE CO., LTD.	3.79x	77.34x	2.8x	0.14%	98.3B
PROSUS N.V.	10.61x	7.77x	89.06x	0.65%	90.99B
AIRBNB, INC.	28.88x	5.46x	15.41x	-.--%	87.16B
DOORDASH, INC.	72.46x	4.24x	20.7x	-.--%	80.33B
NASPERS LIMITED	8.21x	2.72x	42.73x	0.75%	36.64B
Average	23.88x	12.66x	26.38x	0.33%	159.36B
Weighted average by Cap.	20.82x	9.58x	19.09x	0.56%