Valuation Team Internet Group plc OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 07:00:05 14/05/2026 pm IST			5-day change	1st Jan Change
0.5600 ^USD	-.--%		-.--%	-

24/04	Team Internet Group plc Provides Update on Strategic Review	CI
24/04	Team Internet progresses DIS review with "highly engaged" parties	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	213.8	345.7	413.9	321.5	232	95.13	95.13	-
Change	-	61.69%	19.74%	-22.33%	-27.82%	-59%	0%	-
Enterprise Value (EV) ¹	274.7	401.6	461	379.7	306.6	166.2	160.9	151.9
Change	-	46.18%	14.79%	-17.62%	-19.25%	-45.79%	-3.22%	-5.57%
P/E Ratio	-28.5x	-120x	-240x	18.4x	-17.4x	-12.9x	944x	37.9x
PBR	-	3.66x	2.98x	2.66x	3.22x	0.98x	1.91x	1.43x
PEG	-	1.9x	5.4x	-0x	0x	0.3x	-9x	0x
Capitalization / Revenue	1.23x	1.13x	0.68x	0.49x	0.37x	0.27x	0.26x	0.25x
EV / Revenue	1.59x	1.31x	0.76x	0.58x	0.49x	0.47x	0.44x	0.4x
EV / EBITDA	12.5x	11.6x	6.44x	5.02x	4.31x	5.23x	4.74x	4.19x
EV / EBIT	13.4x	12.6x	6.67x	5.19x	4.46x	5.52x	5.03x	4.41x
EV / FCF	27.7x	15.4x	7.28x	7.41x	5.91x	36.6x	24.2x	8.56x
FCF Yield	3.61%	6.48%	13.7%	13.5%	16.9%	2.73%	4.14%	11.7%
Dividend per Share ²	-	-	0.00832	0.02	0.01	-	-	-
Rate of return	-	-	0.53%	1.6%	1.06%	-	-	-
EPS ²	-0.033	-0.0116	-0.00649	0.0678	-0.054	-0.0263	0.00036	0.00898
Distribution rate	-	-	-128%	29.5%	-18.5%	-	-	-
Net sales ¹	173.2	306.1	605.6	657.1	621.4	357.4	363.5	381.6
EBITDA ¹	21.97	34.49	71.54	75.69	71.13	31.76	33.93	36.27
EBIT ¹	20.47	31.87	69.06	73.1	68.81	30.12	32.01	34.45
Net income ¹	-6.497	-2.641	-1.728	19.08	-13.7	-8.145	0.3213	2.456
Net Debt ¹	60.94	55.91	47.07	58.25	74.61	71.08	65.74	56.77
Reference price ²	0.9400	1.4000	1.5600	1.2500	0.9410	0.3400	0.3400	0.3400
Nbr of stocks (in thousands)	2,27,429	2,46,904	2,65,319	2,57,188	2,46,582	2,40,846	2,40,846	-
Announcement Date	01/03/21	28/02/22	27/02/23	18/03/24	31/03/25	-	-	-

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	15.27x	4.19x	9.75x	1.35%	53TCr
NETFLIX, INC.	22.61x	6.69x	20.07x	-.--%	34TCr
UBER TECHNOLOGIES, INC.	23.56x	2.45x	12.65x	-.--%	14TCr
PROSUS N.V.	9.89x	12.28x	120.02x	0.43%	10TCr
SPOTIFY TECHNOLOGY S.A.	32.92x	4.01x	26.05x	-.--%	9.99TCr
SK SQUARE CO., LTD.	4.57x	90x	3.34x	0.13%	11TCr
AIRBNB, INC.	25.77x	4.78x	13.47x	-.--%	7.77TCr
DOORDASH, INC.	60.38x	3.52x	17.19x	-.--%	6.74TCr
NASPERS LIMITED	8.8x	4.07x	43.52x	0.51%	3.95TCr
Average	22.64x	14.67x	29.56x	0.27%	16.71TCr
Weighted average by Cap.	20.16x	11.17x	22.07x	0.52%