Company Valuation: comScore, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 274.5 106.7 79.41 28.56 96.69 82 -
Change - -61.12% -25.6% -64.03% 238.56% -15.2% -
Enterprise Value (EV) 268.7 102.7 79.41 28.56 96.69 82 82
Change - -61.78% -22.67% -64.03% 238.56% -15.2% 0%
P/E -4.28x -1.3x -0.84x -0.38x 1.53x -2.22x -7.01x
PBR - - - - - - -
PEG - -0.1x -0.1x 0x -0x 0x 0.1x
Capitalization / Revenue 0.75x 0.28x 0.21x 0.08x 0.27x 0.26x 0.28x
EV / Revenue 0x 0x 0x 0x 0x 0.26x 0.28x
EV / EBITDA 0x 0x 0x 0x 0x 15.5x 4.53x
EV / EBIT - - - - - - -
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -15.6 -17.8 -19.88 -15.53 4.25 -2.43 -0.77
Distribution rate - - - - - - -
Net sales 1 367 376.4 371.3 356 357.5 315.4 290.6
EBITDA 1 31.87 37.01 44.03 42.36 42.04 5.285 18.08
EBIT -28.86 -74.87 -73.6 -59.51 4.509 - -
Net income -62.66 -82.07 -95.63 -77.85 22.57 - -
Net Debt -5.854 -4.044 - - - - -
Reference price 2 66.800 23.200 16.700 5.840 6.500 5.400 5.400
Nbr of stocks (in thousands) 4,110 4,600 4,755 4,891 14,876 15,184 -
Announcement Date 28/02/22 28/02/23 06/03/24 04/03/25 17/03/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-2.22x - - - 8.2Cr
14.55x1.6x7.27x3.85% 2.95TCr
10x1.11x6.21x3.98% 2.37TCr
11.75x5.2x9.47x7.44% 1.06TCr
16.31x1.3x4.09x2.89% 590.21Cr
44.33x0.73x4.35x3.84% 571.56Cr
-56.23x1.77x7.42x0% 510.86Cr
14.67x0.5x4.89x1.63% 399.19Cr
36.16x4.7x12.73x-.--% 351.82Cr
Average 9.92x 2.11x 7.05x 2.95% 979.01Cr
Weighted average by Cap. 11.79x 1.91x 6.96x 3.77%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. SCOR Stock
  4. Valuation comScore, Inc.