Valuation Universal Music Group N.V.

Stocks

Real-time Euronext Amsterdam Other stock markets 03:52:55 22/07/2026 pm IST			5-day change	1st Jan Change
18.43 ^EUR	-0.38%		+0.08%	-17.14%

17/07	Musk's X, major labels end dispute over music on social-media platform	RE
23/06	Top cases on the US Supreme Court's docket	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	44,935	40,812	47,011	45,215	40,769	33,526	-	-
Change	-	-9.18%	15.19%	-3.82%	-9.83%	-17.76%	-	-
Enterprise Value (EV) ¹	46,945	42,622	48,700	47,313	43,159	36,604	36,094	35,723
Change	-	-9.21%	14.26%	-2.85%	-8.78%	-15.19%	-1.39%	-1.03%
P/E	50.6x	52.3x	38x	21.9x	26.8x	21.9x	19.3x	17x
PBR	22.1x	17.4x	15.9x	9.99x	8.97x	7.36x	6.3x	5.45x
PEG	-	-4.3x	0.7x	0.3x	-1x	11.05x	1.4x	1.3x
Capitalization / Revenue	5.28x	3.95x	4.23x	3.82x	3.26x	2.47x	2.29x	2.15x
EV / Revenue	5.52x	4.12x	4.38x	4x	3.45x	2.7x	2.47x	2.29x
EV / EBITDA	26.3x	20x	20.6x	17.8x	15.4x	12.5x	11.3x	10.2x
EV / EBIT	33.6x	26.6x	34.3x	26.7x	21.6x	16.5x	14.5x	13x
EV / FCF	43.5x	26x	27.6x	43.7x	61.5x	30x	21.8x	18x
FCF Yield	2.3%	3.85%	3.62%	2.29%	1.63%	3.33%	4.6%	5.57%
Dividend per Share ²	0.4	0.51	0.51	0.52	0.52	0.5564	0.5989	0.6447
Rate of return	1.61%	2.27%	1.98%	2.1%	2.34%	3.01%	3.24%	3.49%
EPS ²	0.49	0.43	0.68	1.13	0.83	0.8464	0.9602	1.085
Distribution rate	81.6%	119%	75%	46%	62.7%	65.7%	62.4%	59.4%
Net sales ¹	8,504	10,340	11,108	11,834	12,507	13,559	14,618	15,628
EBITDA ¹	1,788	2,135	2,369	2,661	2,810	2,919	3,199	3,515
EBIT ¹	1,399	1,600	1,418	1,775	1,998	2,224	2,485	2,742
Net income ¹	886	782	1,259	2,086	1,533	1,549	1,778	2,026
Net Debt ¹	2,010	1,810	1,689	2,098	2,390	3,078	2,568	2,197
Reference price ²	24.78	22.51	25.81	24.72	22.23	18.50	18.50	18.50
Nbr of stocks (in thousands)	18,13,376	18,13,046	18,21,431	18,29,067	18,33,946	18,12,240	-	-
Announcement Date	03/03/22	02/03/23	28/02/24	06/03/25	05/03/26	-	-	-

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.($)
UNIVERSAL MUSIC GROUP N.V.	21.86x	2.7x	12.54x	3.01%	3.83TCr
HYBE CO., LTD.	44.99x	1.75x	18.56x	0.35%	575.97Cr
SM ENTERTAINMENT CO., LTD.	11.32x	0.73x	3.63x	2.45%	103.74Cr
JYP ENTERTAINMENT CORPORATION	11.59x	1.16x	5.39x	1.69%	99Cr
HIM INTERNATIONAL MUSIC INC.	9.15x	-	-	-	14Cr
LIVEONE, INC.	-6.65x	-	-	-	7.4Cr
KT GENIE MUSIC CORPORATION	7.77x	-0.02x	-0.28x	-	5.4Cr
Average	14.29x	1.26x	7.97x	1.88%	661.55Cr
Weighted average by Cap.	24.18x	2.50x	12.92x	2.63%