Valuation ITV plc

Equities

Market Closed - London S.E. Other stock markets 09:05:23 21/05/2026 pm IST			5-day change	1st Jan Change
81.25 ^GBX	+2.85%		+1.06%	-1.34%

14/05	Global markets live: Microsoft, Cisco, Biogen, Siemens, Vinci…
14/05	Trump's China Test Hits a Market High

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	4,426	3,012	2,555	2,733	3,075	2,955	-	-
Change	-	-31.95%	-15.16%	6.95%	12.52%	-3.91%	-	-
Enterprise Value (EV) ¹	4,840	3,012	3,108	3,164	3,641	3,438	3,388	3,300
Change	-	-37.77%	3.21%	1.79%	15.08%	-5.58%	-1.44%	-2.61%
P/E ratio	11.9x	7.09x	12.2x	7.15x	14.2x	11.3x	11.2x	10.7x
PBR	2.99x	-	1.44x	1.6x	1.71x	1.6x	1.52x	1.47x
PEG	-	0.5x	-0.2x	0.1x	-0.3x	0.6x	10.29x	2.1x
Capitalization / Revenue	1.28x	0.81x	0.71x	0.78x	0.88x	0.81x	0.8x	0.78x
EV / Revenue	1.4x	0.81x	0.86x	0.91x	1.04x	0.94x	0.92x	0.87x
EV / EBITDA	5.55x	3.91x	5.81x	5.52x	6.27x	5.87x	5.72x	5.44x
EV / EBIT	5.95x	4.2x	6.36x	5.84x	6.82x	6.6x	6.37x	6.07x
EV / FCF	38.4x	-	9.87x	11.1x	24.6x	10.4x	9.68x	8.87x
FCF Yield	2.6%	-	10.1%	8.98%	4.06%	9.64%	10.3%	11.3%
Dividend per Share ²	0.033	-	0.05	0.05	0.05	0.0501	0.0506	0.0526
Rate of return	2.99%	-	7.9%	6.79%	6.07%	6.34%	6.41%	6.66%
EPS ²	0.093	0.106	0.052	0.103	0.058	0.0698	0.0706	0.0742
Distribution rate	35.5%	-	96.2%	48.5%	86.2%	71.7%	71.8%	71%
Net sales ¹	3,453	3,728	3,624	3,488	3,511	3,653	3,701	3,794
EBITDA ¹	872	770	535	573	581	585.7	592.7	606.5
EBIT ¹	813	717	489	542	534	521	532.1	543.4
Net income ¹	378	428	210	408	220	257.2	246.7	277.1
Net Debt ¹	414	-	553	431	566	483	433.4	345.1
Reference price ²	1.1055	0.7516	0.6328	0.7360	0.8235	0.7900	0.7900	0.7900
Nbr of stocks (in thousands)	40,03,410	40,06,931	40,37,822	37,12,938	37,33,868	37,39,962	-	-
Announcement Date	03/03/22	02/03/23	07/03/24	06/03/25	05/03/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ITV PLC	11.32x	0.94x	5.87x	6.34%	397.26Cr
WALT DISNEY COMPANY (THE)	17.71x	2.15x	9.8x	1.45%	18TCr
FORMULA ONE GROUP	67.5x	6.29x	28.34x	-.--%	2.25TCr
TBS HOLDINGS,INC.	18.34x	1.94x	19.08x	1.25%	577.39Cr
ORIENTAL PEARL GROUP CO.,LTD.	55.37x	-	-	1.62%	519.98Cr
FUJI MEDIA HOLDINGS, INC.	30.28x	1.69x	61.39x	3.26%	351Cr
CANAL+ SA	12.95x	0.6x	4.78x	1.2%	322.22Cr
MFE-MEDIAFOREUROPE N.V.	7.28x	0.74x	3.5x	6.16%	256.34Cr
BEIJING GEHUA CATV NETWORK CO.,LTD.	34.61x	-	-	1.63%	162.88Cr
Average	28.37x	2.05x	18.96x	2.55%	2.55TCr
Weighted average by Cap.	23.48x	2.49x	12.51x	1.47%