Valuation RTL Group S.A.

Stocks

Market Closed - Xetra Other stock markets 16:35:21 17/07/2026 BST			5-day change	1st Jan Change
31.65 ^EUR	-0.31%		+1.44%	-8.13%

07-15	More Bundesliga on Free TV: RTL to Air Leipzig vs. Gladbach	DP
07-02	RTL Group expands its NFL offering: Rights move to Sky from DAZN	DP

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,214	6,103	5,410	4,132	5,331	4,789	-	-
Change	-	-15.4%	-11.36%	-23.63%	29.03%	-10.17%	-	-
Enterprise Value (EV) ¹	6,557	5,923	5,701	4,971	5,205	5,336	5,315	5,661
Change	-	-9.67%	-3.75%	-12.81%	4.71%	2.53%	-0.41%	6.51%
P/E	5.54x	9.07x	11.6x	8.99x	5.42x	15.5x	13.5x	11.5x
PBR	1.59x	1.38x	1.27x	0.96x	1.13x	1.1x	1.08x	1.07x
PEG	-	-0.2x	-0.4x	-5.43x	0x	-0.2x	0.9x	0.7x
Capitalization / Revenue	1.09x	0.84x	0.87x	0.66x	0.89x	0.78x	0.75x	0.74x
EV / Revenue	0.99x	0.82x	0.91x	0.79x	0.86x	0.87x	0.83x	0.87x
EV / EBITDA	5.04x	4.63x	6.36x	5.49x	5.72x	5.77x	5.24x	5.19x
EV / EBIT	3.44x	5.47x	7.29x	6.89x	7.87x	7.47x	6.85x	6.81x
EV / FCF	8.9x	22.6x	15.8x	8.47x	15.9x	23.1x	15.8x	15.3x
FCF Yield	11.2%	4.42%	6.31%	11.8%	6.28%	4.33%	6.32%	6.54%
Dividend per Share ²	5	4	2.75	2.5	5.5	2.4	2.56	2.506
Rate of return	10.7%	10.1%	7.87%	9.36%	16%	7.58%	8.09%	7.92%
EPS ²	8.41	4.35	3.02	2.97	6.36	2.045	2.344	2.755
Distribution rate	59.5%	92%	91.1%	84.2%	86.5%	117%	109%	91%
Net sales ¹	6,637	7,224	6,234	6,254	6,018	6,124	6,378	6,504
EBITDA ¹	1,300	1,279	896	905	910	924.5	1,015	1,090
EBIT ¹	1,908	1,083	782	721	661	714.6	776.1	831.5
Net income ¹	1,301	673	467	460	979	315.8	351.5	424.1
Net Debt ¹	-657	-180	291	839	-126	547.8	526.1	872.3
Reference price ²	46.62	39.44	34.96	26.70	34.45	31.65	31.65	31.65
Nbr of stocks (in thousands)	154,743	154,743	154,743	154,743	154,743	151,297	-	-
Announcement Date	17/03/22	16/03/23	14/03/24	20/03/25	11/03/26	-	-	-

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.($)
RTL GROUP S.A.	15.48x	0.87x	5.77x	7.58%	5.48B
WARNER BROS. DISCOVERY, INC.	-21.54x	2.53x	10.98x	-.--%	67.35B
FOX CORPORATION	15.63x	1.51x	6.76x	1.04%	22.87B
NEXSTAR MEDIA GROUP, INC.	5.66x	2.06x	5.84x	4.05%	5.61B
VERSANT MEDIA GROUP, INC.	8.49x	1.05x	3.41x	3.4%	5.08B
NIPPON TELEVISION HOLDINGS, INC.	12.93x	0.93x	6.37x	1.57%	4.41B
SUN TV NETWORK LIMITED	11.61x	2.49x	4.81x	3.18%	2.04B
TV ASAHI HOLDINGS CORPORATION	12.41x	0.68x	7.2x	3.42%	1.95B
MBC GROUP	48.74x	1.15x	23.76x	-	1.92B
Average	12.16x	1.47x	8.32x	3.03%	12.97B
Weighted average by Cap.	-6.30x	2.05x	9.20x	1.09%