Valuation Atresmedia

Stocks

Market Closed - BME 09:05:22 25/09/2026 pm IST			5-day change	1st Jan Change
5.840 ^EUR	+0.34%		+9.77%	+19.67%

04/08	Atresmedia Corporación de Medios de Comunicación, S.A. acquired Clear Channel Espana SLU from Clear Channel Outdoor Holdings, Inc. for approximately ?120 million.	CI
04/08	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	1,315	-	-
Change	-	-4.32%	12.59%	21.59%	11.67%	19.67%	-	-
Enterprise Value (EV) ¹	757.5	756.1	787	844.2	1,031	1,339	1,315	1,329
Change	-	-0.19%	4.08%	7.27%	22.1%	29.92%	-1.78%	1.01%
P/E	6.29x	6.38x	4.73x	8.2x	17.4x	13.1x	12.2x	12x
PBR	1.37x	1.21x	1.06x	1.19x	1.5x	1.65x	1.69x	1.61x
PEG	-	-1.13x	0.1x	-0.3x	-0.4x	0.2x	1.77x	5.77x
Capitalization / Revenue	0.78x	0.76x	0.83x	0.97x	1.1x	1.24x	1.18x	1.16x
EV / Revenue	0.79x	0.8x	0.81x	0.83x	1.03x	1.26x	1.18x	1.17x
EV / EBITDA	4.39x	4.38x	4.57x	4.75x	11.8x	8.47x	7.77x	7.77x
EV / EBIT	4.9x	4.86x	5.07x	5.27x	14.7x	9.65x	8.87x	8.94x
EV / FCF	4.3x	9.11x	6.31x	4.79x	11.3x	12.6x	12.7x	12.5x
FCF Yield	23.3%	11%	15.8%	20.9%	8.88%	7.92%	7.89%	7.97%
Dividend per Share ²	0.42	0.42	0.42	0.45	0.39	0.39	0.3958	0.3939
Rate of return	12.6%	13.2%	11.7%	10.3%	7.99%	6.68%	6.78%	6.75%
EPS ²	0.53	0.5	0.76	0.5329	0.28	0.4469	0.4778	0.4877
Distribution rate	79.2%	84%	55.3%	84.4%	139%	87.3%	82.9%	80.8%
Net sales ¹	963.3	950.8	971.4	1,018	1,002	1,062	1,117	1,133
EBITDA ¹	172.5	172.8	172.1	177.6	87.7	158	169.3	170.9
EBIT ¹	154.6	155.5	155.3	160.2	70.13	138.8	148.3	148.6
Net income ¹	118.5	112.9	171.2	120.3	62.11	103	111	109.7
Net Debt ¹	6.329	37.32	-22.34	-139.9	-68.19	24	0.16	13.51
Reference price ²	3.336	3.192	3.594	4.370	4.880	5.840	5.840	5.840
Nbr of stocks (in thousands)	2,25,178	2,25,178	2,25,178	2,25,178	2,25,178	2,25,178	-	-
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	13.07x	1.26x	8.47x	6.68%	149.86Cr
WARNER BROS. DISCOVERY, INC.	-27.43x	2.88x	12.44x	-.--%	7.75TCr
FOX CORPORATION	10.61x	1.46x	6.3x	0.92%	2.51TCr
RTL GROUP S.A.	15.13x	0.75x	5.95x	7.74%	520.14Cr
NEXSTAR MEDIA GROUP, INC.	5.07x	2x	5.6x	4.57%	499.4Cr
VERSANT MEDIA GROUP, INC.	7.85x	1x	3.2x	3.72%	456.48Cr
NIPPON TELEVISION HOLDINGS, INC.	13x	1.06x	7.8x	1.56%	456.03Cr
SUN TV NETWORK LIMITED	12.26x	2.48x	4.81x	2.82%	211.01Cr
TV ASAHI HOLDINGS CORPORATION	13.37x	0.68x	7.97x	3.14%	198.68Cr
MBC GROUP	-68.67x	1.24x	21.14x	-	165.43Cr
Average	-0.57x	1.48x	8.37x	3.46%	1.29TCr
Weighted average by Cap.	-13.16x	2.28x	10.10x	1.04%