Valuation Atresmedia

Stocks

Real-time Estimate Tradegate 13:50:33 21/09/2026 BST			5-day change	1st Jan Change
5.330 ^EUR	+0.19%		+2.31%	+9.02%

08-03	Atresmedia Corporación de Medios de Comunicación, S.A. acquired Clear Channel Espana SLU from Clear Channel Outdoor Holdings, Inc. for approximately ?120 million.	CI
08-03	Atresmedia Corporación de Medios de Comunicación, S.A. completed the acquisition of Clear Channel Outdoor Holdings business in Spain from Clear Channel International Holdings B V.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	751.2	718.8	809.3	984	1,099	1,198	-	-
Change	-	-4.32%	12.59%	21.59%	11.67%	9.02%	-	-
Enterprise Value (EV) ¹	757.5	756.1	787	844.2	1,031	1,222	1,198	1,211
Change	-	-0.19%	4.08%	7.27%	22.1%	18.56%	-1.95%	1.11%
P/E	6.29x	6.38x	4.73x	8.2x	17.4x	11.9x	11.1x	10.9x
PBR	1.37x	1.21x	1.06x	1.19x	1.5x	1.5x	1.54x	1.47x
PEG	-	-1.13x	0.1x	-0.3x	-0.4x	0.2x	1.61x	5.24x
Capitalization / Revenue	0.78x	0.76x	0.83x	0.97x	1.1x	1.13x	1.07x	1.06x
EV / Revenue	0.79x	0.8x	0.81x	0.83x	1.03x	1.15x	1.07x	1.07x
EV / EBITDA	4.39x	4.38x	4.57x	4.75x	11.8x	7.73x	7.08x	7.09x
EV / EBIT	4.9x	4.86x	5.07x	5.27x	14.7x	8.8x	8.08x	8.15x
EV / FCF	4.3x	9.11x	6.31x	4.79x	11.3x	11.5x	11.5x	11.4x
FCF Yield	23.3%	11%	15.8%	20.9%	8.88%	8.67%	8.66%	8.74%
Dividend per Share ²	0.42	0.42	0.42	0.45	0.39	0.39	0.3958	0.3939
Rate of return	12.6%	13.2%	11.7%	10.3%	7.99%	7.33%	7.44%	7.4%
EPS ²	0.53	0.5	0.76	0.5329	0.28	0.4469	0.4778	0.4877
Distribution rate	79.2%	84%	55.3%	84.4%	139%	87.3%	82.9%	80.8%
Net sales ¹	963.3	950.8	971.4	1,018	1,002	1,062	1,117	1,133
EBITDA ¹	172.5	172.8	172.1	177.6	87.7	158	169.3	170.9
EBIT ¹	154.6	155.5	155.3	160.2	70.13	138.8	148.3	148.6
Net income ¹	118.5	112.9	171.2	120.3	62.11	103	111	109.7
Net Debt ¹	6.329	37.32	-22.34	-139.9	-68.19	24	0.16	13.51
Reference price ²	3.336	3.192	3.594	4.370	4.880	5.320	5.320	5.320
Nbr of stocks (in thousands)	225,178	225,178	225,178	225,178	225,178	225,178	-	-
Announcement Date	24/02/22	23/02/23	29/02/24	27/02/25	25/02/26	-	-	-

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.($)
ATRESMEDIA	11.9x	1.15x	7.73x	7.33%	1.37B
WARNER BROS. DISCOVERY, INC.	-24.78x	2.67x	11.51x	-.--%	69.8B
FOX CORPORATION	10.89x	1.5x	6.45x	0.9%	25.7B
RTL GROUP S.A.	15.75x	0.77x	6.16x	7.43%	5.45B
VERSANT MEDIA GROUP, INC.	8.42x	1.05x	3.35x	3.56%	4.9B
NEXSTAR MEDIA GROUP, INC.	4.9x	1.98x	5.54x	4.73%	4.82B
NIPPON TELEVISION HOLDINGS, INC.	13.31x	1.09x	8.05x	1.52%	4.68B
TV ASAHI HOLDINGS CORPORATION	13.46x	0.78x	9.15x	3.12%	2B
SUN TV NETWORK LIMITED	10.79x	1.95x	3.78x	3.2%	1.86B
MBC GROUP	41.9x	0.94x	19.37x	-	1.65B
Average	10.65x	1.39x	8.11x	3.53%	12.22B
Weighted average by Cap.	-9.03x	2.10x	9.42x	1.1%