Valuation ITV plc

Equities

Market Closed - London S.E. Other stock markets 16:35:05 06/02/2026 GMT			5-day change	1st Jan Change
83.70 ^GBX	+1.03%		+3.02%	+1.64%

02-02	Jefferies cuts BAE; Citi raises Anglo American	AN
01-26	Key French broadcaster seeks media law revamp to join Europe's M&A party, sources say	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	4,272	4,426	3,012	2,555	2,733	3,125	3,125	-
Change	-	3.6%	-31.95%	-15.16%	6.95%	14.36%	0%	-
Enterprise Value (EV) ¹	4,794	4,840	3,012	3,108	3,164	3,524	3,447	3,379
Change	-	0.96%	-37.77%	3.21%	1.79%	11.38%	-2.17%	-1.99%
P/E ratio	15x	11.9x	7.09x	12.2x	7.15x	15.7x	14.1x	13.5x
PBR	3.81x	2.99x	-	1.44x	1.6x	1.83x	1.79x	1.74x
PEG	-	0.4x	0.5x	-0.2x	0.1x	-0.3x	1.3x	3.1x
Capitalization / Revenue	1.54x	1.28x	0.81x	0.71x	0.78x	0.89x	0.87x	0.85x
EV / Revenue	1.72x	1.4x	0.81x	0.86x	0.91x	1x	0.96x	0.92x
EV / EBITDA	7.61x	5.55x	3.91x	5.81x	5.52x	6.19x	6.21x	5.8x
EV / EBIT	8.37x	5.95x	4.2x	6.36x	5.84x	6.89x	6.78x	6.24x
EV / FCF	10.4x	38.4x	-	9.87x	11.1x	14.3x	9.47x	8.72x
FCF Yield	9.57%	2.6%	-	10.1%	8.98%	7.01%	10.6%	11.5%
Dividend per Share ²	-	0.033	-	0.05	0.05	0.0489	0.0494	0.0507
Rate of return	-	2.99%	-	7.9%	6.79%	5.84%	5.9%	6.06%
EPS ²	0.071	0.093	0.106	0.052	0.103	0.0532	0.0592	0.0618
Distribution rate	-	35.5%	-	96.2%	48.5%	91.9%	83.4%	82.1%
Net sales ¹	2,781	3,453	3,728	3,624	3,488	3,522	3,607	3,674
EBITDA ¹	630	872	770	535	573	569.6	555.4	582.6
EBIT ¹	573	813	717	489	542	511.2	508.3	541.1
Net income ¹	285	378	428	210	408	204.2	236.5	249.3
Net Debt ¹	522	414	-	553	431	398.4	322	253.3
Reference price ²	1.0680	1.1055	0.7516	0.6328	0.7360	0.8370	0.8370	0.8370
Nbr of stocks (in thousands)	3,999,984	4,003,410	4,006,931	4,037,822	3,712,938	3,733,868	3,733,868	-
Announcement Date	09/03/21	03/03/22	02/03/23	07/03/24	06/03/25	-	-	-

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.($)
ITV PLC	15.73x	1x	6.19x	5.84%	4.25B
WALT DISNEY COMPANY (THE)	18.43x	2.27x	10.63x	1.38%	193B
FORMULA ONE GROUP	38.51x	5.59x	24x	-.--%	21.12B
TBS HOLDINGS,INC.	17.28x	1.83x	17.9x	1.31%	5.55B
ORIENTAL PEARL GROUP CO.,LTD.	62.72x	-	-	1.51%	5.47B
CANAL+ SA	22.52x	0.59x	4.75x	1.19%	4.19B
FUJI MEDIA HOLDINGS, INC.	26.55x	1.3x	47.56x	1.44%	3.21B
MFE-MEDIAFOREUROPE N.V.	8.98x	0.75x	6.28x	7.2%	2.75B
TF1	10.99x	0.5x	1.74x	7.71%	2.02B
Average	24.63x	1.73x	14.88x	3.07%	26.79B
Weighted average by Cap.	21.13x	2.46x	12.19x	1.46%