Valuation Paramount Skydance Corporation

Stocks

Market Closed - Nasdaq Other stock markets 21:00:00 09/06/2026 BST			Pre-market 00:55:58
10.24 ^USD	-1.44%		10.30	+0.59%

06-09	Paramount Skydance seeks business counterpart to CBS News editor Bari Weiss, Axios reports	RE
06-09	Britain begins formal review of Paramount' s $110 billion Warner Bros deal	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	19,669	11,069	9,833	7,458	14,707	11,460	-	-
Change	-	-43.72%	-11.17%	-24.14%	97.18%	-22.07%	-	-
Enterprise Value (EV) ¹	31,111	11,069	21,975	19,298	24,658	26,097	25,432	24,286
Change	-	-64.42%	98.52%	-12.18%	27.77%	5.84%	-2.55%	-4.5%
P/E ratio	4.35x	10.5x	-14.5x	-1.12x	-23.1x	24.8x	13x	10.3x
PBR	0.86x	-	0.43x	0.43x	1.27x	1.02x	0.99x	1.07x
PEG	-	-0.1x	0x	-0x	0.2x	-0x	0.1x	0.4x
Capitalization / Revenue	0.69x	0.37x	0.33x	0.26x	0.51x	0.38x	0.38x	0.36x
EV / Revenue	1.09x	0.37x	0.74x	0.66x	0.85x	0.87x	0.84x	0.77x
EV / EBITDA	7x	3.38x	9.19x	6.19x	8.02x	6.92x	6.64x	5.71x
EV / EBIT	7.67x	3.86x	11.1x	-3.66x	26.4x	12.9x	11x	8.49x
EV / FCF	51.9x	-	392x	39.5x	69.9x	-45x	30.5x	20.3x
FCF Yield	1.93%	-	0.25%	2.53%	1.43%	-2.22%	3.28%	4.93%
Dividend per Share ²	0.96	-	0.39	0.2	-	0.2	0.2	0.2
Rate of return	3.18%	-	2.64%	1.91%	-	1.95%	1.95%	1.95%
EPS ²	6.94	1.61	-1.02	-9.34	-0.58	0.4132	0.7869	0.9911
Distribution rate	13.8%	-	-38.2%	-2.14%	-	48.4%	25.4%	20.2%
Net sales ¹	28,586	30,154	29,652	29,213	28,891	29,855	30,334	31,630
EBITDA ¹	4,444	3,276	2,390	3,118	3,076	3,769	3,832	4,251
EBIT ¹	4,054	2,871	1,972	-5,269	934	2,027	2,303	2,859
Net income ¹	4,543	1,104	-608	-6,190	-621	485.6	812.4	1,134
Net Debt ¹	11,442	-	12,142	11,840	9,951	14,637	13,971	12,826
Reference price ²	30.18	16.88	14.79	10.46	13.40	10.24	10.24	10.24
Nbr of stocks (in thousands)	647,414	649,174	651,406	666,975	1,097,500	1,119,173	-	-
Announcement Date	15/02/22	16/02/23	28/02/24	26/02/25	25/02/26	-	-	-

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.($)
PARAMOUNT SKYDANCE CORPORATION	25.14x	0.88x	6.97x	1.92%	11.63B
MADISON SQUARE GARDEN SPORTS CORP.	-843.33x	8.62x	454.15x	-.--%	9.24B
TOHO CO., LTD.	22.03x	2.56x	10.69x	1.7%	6.65B
BEIJING ENLIGHT MEDIA CO., LTD	44.57x	14.81x	30.49x	1.14%	5.01B
MANGO EXCELLENT MEDIA CO., LTD.	23.05x	1.95x	3.88x	1.83%	4.47B
BANIJAY GROUP N.V.	12.11x	1.17x	6.51x	4.35%	4.26B
LIONSGATE STUDIOS CORP.	-249.03x	1.78x	16.45x	-.--%	3.93B
CHINA FILM CO., LTD.	45x	3.51x	16.62x	1.15%	3.84B
CHINA RUYI HOLDINGS LIMITED	13.69x	3.58x	5.2x	-.--%	3.02B
BEIJING JETSEN TECHNOLOGY CO., LTD	40x	-	-	-	2.5B
Average	-86.68x	4.32x	61.22x	1.34%	5.46B
Weighted average by Cap.	-140.01x	4.34x	90.10x	1.36%