Company Valuation: Match Group, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 37,438 11,588 9,921 8,213 7,623 9,657 - -
Change - -69.05% -14.39% -17.22% -7.19% 26.69% - -
Enterprise Value (EV) 1 40,552 14,843 12,895 11,091 10,564 12,475 12,384 11,812
Change - -63.4% -13.13% -13.98% -4.75% 18.09% -0.73% -4.62%
P/E 142x 33.5x 16.2x 16.2x 13.6x 15.1x 13x 11.8x
PBR -198x -32.6x -515x -134x -29.6x -23.3x -20.1x -28.1x
PEG - 1x 0.2x -1.5x 0.8x 0.9x 0.8x 1.2x
Capitalization / Revenue 12.5x 3.63x 2.95x 2.36x 2.19x 2.77x 2.67x 2.53x
EV / Revenue 13.6x 4.65x 3.83x 3.19x 3.03x 3.58x 3.42x 3.09x
EV / EBITDA 38x 13.2x 10.2x 8.86x 8.54x 9.34x 8.74x 7.71x
EV / EBIT 47.6x 28.8x 14.1x 13.5x 12.1x 12.7x 11.7x 10.2x
EV / FCF 48.7x 31.1x 15.5x 12.6x 10.3x 10.9x 11x 9.98x
FCF Yield 2.05% 3.21% 6.43% 7.95% 9.69% 9.15% 9.06% 10%
Dividend per Share 2 - - - - 0.76 0.7883 0.8424 0.8929
Rate of return - - - - 2.35% 1.87% 2% 2.12%
EPS 2 0.93 1.24 2.26 2.02 2.38 2.791 3.239 3.57
Distribution rate - - - - 31.9% 28.3% 26% 25%
Net sales 1 2,983 3,189 3,365 3,479 3,487 3,481 3,622 3,824
EBITDA 1 1,068 1,129 1,259 1,252 1,236 1,335 1,416 1,532
EBIT 1 851.7 515 916.9 823.3 872.5 984.3 1,061 1,156
Net income 1 277.7 361.9 651.5 551.3 613.4 680.6 728.4 802.4
Net Debt 1 3,114 3,255 2,974 2,878 2,941 2,818 2,727 2,154
Reference price 2 132.25 41.49 36.50 32.71 32.29 42.07 42.07 42.07
Nbr of stocks (in thousands) 2,83,085 2,79,306 2,71,812 2,51,091 2,36,070 2,29,551 - -
Announcement Date 01/02/22 31/01/23 30/01/24 04/02/25 03/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
14.2x6.63x14.54x0.32% 3,42500Cr
21.12x6.17x11.08x0.34% 1,55100Cr
32.55x15.09x23.88x0.55% 57TCr
13.19x3.51x8.12x1.54% 45TCr
17.32x5.12x15.36x-.--% 26TCr
18.4x1.35x9.08x1.12% 25TCr
97.31x12.89x69.26x-.--% 20TCr
20.54x2.34x11.91x-.--% 14TCr
45.13x5.24x34.59x-.--% 12TCr
Average 31.09x 6.48x 21.98x 0.43% 77.4TCr
Weighted average by Cap. 20.52x 6.85x 15.83x 0.42%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Match Group, Inc.

Historical PBR trend

Valuation ratios - PBR - Match Group, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Match Group, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Match Group, Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Match Group, Inc.