Stock ZD ZIFF DAVIS, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Ziff Davis, Inc.

Equities

ZD

US48123V1026

Internet Services

Market Closed - Nasdaq
Other stock markets
 21:00:00 31/05/2024 BST 		5-day change 1st Jan Change
57.61 USD +1.48% Intraday chart for Ziff Davis, Inc. +3.67% -14.26%
05-22 Transcript : Ziff Davis, Inc. Presents at The 52nd J.P. Morgan Annual Global Technology, Media & Communications Conference, May-22-2024 09:20 AM
05-10 Wedbush Cuts Ziff Davis' Price Target to $70 From $78, Keeps Outperform Rating MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 4,567 4,454 5,346 3,733 3,090 2,657 - -
Enterprise Value (EV) 1 4,567 5,790 5,512 4,021 3,353 2,691 2,566 2,413
P/E ratio 21.3 x 30.7 x 10.7 x 58.2 x 75.5 x 17.2 x 14.6 x 12 x
Yield 0.96% - - - - - - -
Capitalization / Revenue 3.33 x 2.99 x 3.86 x 2.68 x 2.27 x 1.86 x 1.77 x 1.67 x
EV / Revenue 3.33 x 3.89 x 3.99 x 2.89 x 2.46 x 1.88 x 1.71 x 1.51 x
EV / EBITDA 8.3 x 9.4 x 11.1 x 7.93 x 6.95 x 5.3 x 4.78 x 4.18 x
EV / FCF 13.4 x 14.9 x 13.7 x 17.5 x 15.9 x 12.4 x 10.1 x 9.54 x
FCF Yield 7.49% 6.69% 7.29% 5.73% 6.3% 8.04% 9.89% 10.5%
Price to Book - 3.58 x 2.68 x 2.18 x 1.65 x 1.28 x 1.15 x 1.04 x
Nbr of stocks (in thousands) 48,730 45,592 48,221 47,192 45,985 46,128 - -
Reference price 2 93.71 97.69 110.9 79.10 67.19 57.61 57.61 57.61
Announcement Date 10/02/20 11/02/21 15/02/22 15/02/23 21/02/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,372 1,490 1,383 1,391 1,364 1,430 1,501 1,594
EBITDA 1 550.2 615.7 498.7 507.2 482.3 507.4 537.2 577.5
EBIT 1 500.6 555.3 434.8 431.8 390.9 414 435.6 410.7
Operating Margin 36.49% 37.28% 31.44% 31.04% 28.66% 28.94% 29.01% 25.77%
Earnings before Tax (EBT) 1 199.6 230.4 335.8 131.2 74.97 223.9 267.7 253.6
Net income 1 218.8 150.7 495.1 63.76 41.5 145.9 177.8 223.8
Net margin 15.95% 10.11% 35.79% 4.58% 3.04% 10.2% 11.84% 14.04%
EPS 2 4.390 3.180 10.33 1.360 0.8900 3.358 3.957 4.799
Free Cash Flow 1 342 387.5 401.8 230.3 211.2 216.5 253.7 253
FCF margin 24.92% 26.02% 29.05% 16.56% 15.49% 15.13% 16.9% 15.88%
FCF Conversion (EBITDA) 62.15% 62.95% 80.58% 45.4% 43.8% 42.67% 47.23% 43.81%
FCF Conversion (Net income) 156.28% 257.21% 81.16% 361.2% 508.96% 148.42% 142.71% 113.03%
Dividend per Share 2 0.9000 - - - - - - -
Announcement Date 10/02/20 11/02/21 15/02/22 15/02/23 21/02/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 408.6 315.1 337.4 341.9 396.7 307.1 326 341 389.9 314.5 334.1 358.5 423.5 328 350.9
EBITDA 1 161.6 100.8 118 120.1 168.3 94.33 106.7 113.7 167.6 100.8 103.7 122.7 180 103.9 115.5
EBIT 1 144.9 83.22 100.1 100.8 147.6 73.22 83.74 91.02 142.9 78.72 84.27 97.97 153 80.36 93.08
Operating Margin 35.46% 26.41% 29.66% 29.49% 37.22% 23.84% 25.69% 26.69% 36.66% 25.03% 25.22% 27.33% 36.12% 24.5% 26.52%
Earnings before Tax (EBT) 1 355.9 30.4 -30.28 39.48 91.56 0.939 23.71 -25.73 76.05 19.5 36 59.88 108.5 46.8 57.1
Net income 1 358.9 24.54 -46.44 18.18 67.47 -7.627 16.68 -30.97 63.42 10.63 23.77 35.58 71.94 20.15 29.31
Net margin 87.83% 7.79% -13.76% 5.32% 17.01% -2.48% 5.12% -9.08% 16.27% 3.38% 7.11% 9.93% 16.99% 6.14% 8.35%
EPS 2 7.390 0.5100 -0.9900 0.3900 1.340 -0.1600 0.3600 -0.6700 1.290 0.2300 0.5870 0.8342 1.713 0.4450 0.6850
Dividend per Share 2 - - - - - - - - - - - - - - -
Announcement Date 15/02/22 10/05/22 09/08/22 08/11/22 15/02/23 09/05/23 03/08/23 08/11/23 21/02/24 08/05/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - 1,336 167 288 264 33.5 - -
Net Cash position 1 - - - - - - 91.7 244
Leverage (Debt/EBITDA) - 2.17 x 0.334 x 0.5675 x 0.5467 x 0.0661 x - -
Free Cash Flow 1 342 388 402 230 211 216 254 253
ROE (net income / shareholders' equity) 18.6% 11.9% - 16.2% 15.2% 11.6% 11.7% 11.4%
ROA (Net income/ Total Assets) - 4.2% - 8.56% 8.21% 8.22% 8.12% 8.73%
Assets 1 - 3,586 - 744.8 505.8 1,773 2,190 2,563
Book Value Per Share 2 - 27.30 41.30 36.30 40.70 45.10 49.90 55.40
Cash Flow per Share - - - - - - - -
Capex 1 70.6 92.6 114 106 109 112 114 122
Capex / Sales 5.14% 6.21% 8.22% 7.63% 7.97% 7.83% 7.59% 7.66%
Announcement Date 10/02/20 11/02/21 15/02/22 15/02/23 21/02/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Ziff Davis, Inc.

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
8
Last Close Price
57.61 USD
Average target price
76.25 USD
Spread / Average Target
+32.36%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Internet Services

1st Jan change Capi.
ZIFF DAVIS, INC. Stock Ziff Davis, Inc.
-14.26% 2.66B
TENCENT HOLDINGS LIMITED Stock Tencent Holdings Limited
+22.55% 426B
NETFLIX, INC. Stock Netflix, Inc.
+31.87% 276B
AIRBNB, INC. Stock Airbnb, Inc.
+6.46% 92.01B
PROSUS N.V. Stock Prosus N.V.
+23.70% 89.16B
SPOTIFY TECHNOLOGY S.A. Stock Spotify Technology S.A.
+57.95% 58.86B
DOORDASH, INC. Stock DoorDash, Inc.
+11.34% 45.03B
NASPERS LIMITED Stock Naspers Limited
+19.19% 34.77B
COSTAR GROUP, INC. Stock CoStar Group, Inc.
-10.48% 31.93B
PINTEREST, INC. Stock Pinterest, Inc.
+12.01% 28.34B
Other Internet Services
  1. Stock Market
  2. Equities
  3. ZD Stock
  4. Financials Ziff Davis, Inc.