Valuation Liberty Global Ltd.

Equities

Market Closed - Nasdaq Other stock markets 21:00:00 05/06/2026 BST			5-day change	1st Jan Change
11.76 ^USD	+1.12%		-6.00%	+5.57%

06-01	Liberty Global names Stephen van Rooyen as new Ziggo Group CEO ahead of planned Amsterdam listing in 2027	RE
06-01	Liberty Global names Stephen van Rooyen as Ziggo Group CEO ahead of Amsterdam listing	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	15,190	8,841	7,207	4,630	3,746	3,941	-	-
Change	-	-41.79%	-18.49%	-35.75%	-19.1%	5.21%	-	-
Enterprise Value (EV) ¹	26,835	18,257	19,566	11,579	10,183	10,896	10,903	10,414
Change	-	-31.97%	7.17%	-40.82%	-12.06%	7%	0.07%	-4.48%
P/E ratio	1.18x	6.4x	-1.87x	3.02x	-0.53x	-6.06x	-7.78x	-11.2x
PBR	0.56x	0.39x	0.4x	0.39x	0.38x	0.43x	0.45x	0.47x
PEG	-	-0.1x	0x	-0x	0x	0.1x	0.4x	0.4x
Capitalization / Revenue	1.47x	1.23x	0.96x	1.07x	0.77x	0.78x	0.78x	0.77x
EV / Revenue	2.6x	2.54x	2.61x	2.67x	2.09x	2.15x	2.15x	2.04x
EV / EBITDA	6.77x	7.03x	8.26x	9.98x	7.99x	7.96x	8.03x	7.68x
EV / EBIT	20.3x	124x	-80x	-193x	-437x	129x	73x	41.3x
EV / FCF	12.5x	15.9x	34x	37.1x	-37.2x	88.6x	20.6x	15x
FCF Yield	7.98%	6.3%	2.94%	2.69%	-2.69%	1.13%	4.85%	6.64%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	23.59	2.96	-9.52	4.23	-20.86	-1.941	-1.511	-1.048
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	10,311	7,196	7,491	4,342	4,878	5,066	5,063	5,099
EBITDA ¹	3,963	2,595	2,370	1,160	1,275	1,370	1,358	1,356
EBIT ¹	1,320	146.8	-244.5	-60.1	-23.3	84.73	149.4	252
Net income ¹	13,427	1,473	-4,052	1,588	-7,138	-601.9	-501	-343.8
Net Debt ¹	11,645	9,415	12,360	6,949	6,437	6,955	6,963	6,474
Reference price ²	27.74	18.93	17.77	12.76	11.14	11.76	11.76	11.76
Nbr of stocks (in thousands)	542,921	459,753	395,204	357,544	336,779	338,098	-	-
Announcement Date	17/02/22	22/02/23	15/02/24	18/02/25	18/02/26	-	-	-

¹USD in Million²USD

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.($)
LIBERTY GLOBAL LTD.	-6.06x	2.15x	7.96x	-.--%	3.94B
WALT DISNEY COMPANY (THE)	16.97x	2.07x	9.43x	1.51%	173B
FORMULA ONE GROUP	65.44x	6.11x	27.55x	-.--%	21.8B
TBS HOLDINGS,INC.	18.28x	1.93x	19.01x	1.25%	5.7B
ORIENTAL PEARL GROUP CO.,LTD.	48.16x	-	-	1.86%	4.54B
ITV PLC	11.84x	0.98x	6.14x	6.06%	4.13B
FUJI MEDIA HOLDINGS, INC.	32.98x	1.76x	63.83x	2.99%	3.71B
CANAL+ SA	14.32x	0.63x	5.03x	1.05%	3.62B
MFE-MEDIAFOREUROPE N.V.	7.29x	0.74x	3.31x	6.15%	2.54B
Average	23.25x	2.05x	17.78x	2.32%	24.79B
Weighted average by Cap.	21.98x	2.41x	12.18x	1.49%