Valuation Team Internet Group plc OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 14:30:05 14/05/2026 BST			5-day change	1st Jan Change
0.5600 ^USD	-.--%		-.--%	-

06-26	Stocks red, Wise profit down but revenue grows	AN
06-26	Earnings Flash (TIG.L) Team Internet Group plc Posts FY25 Loss $-0.2571	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	345.7	413.9	321.5	232	118.5	118.2	-
Change	-	19.74%	-22.33%	-27.82%	-48.93%	-0.22%	-
Enterprise Value (EV) ¹	401.6	461	379.7	306.6	183.8	185.8	175.8
Change	-	14.79%	-17.62%	-19.25%	-40.07%	1.1%	-5.35%
P/E	-120x	-240x	18.4x	-17.4x	-2.57x	-598x	77.4x
PBR	3.66x	2.98x	2.66x	3.22x	3.67x	3.14x	2.27x
PEG	-	5.4x	-0x	0x	-0x	6x	-0x
Capitalization / Revenue	1.13x	0.68x	0.49x	0.37x	0.33x	0.35x	0.33x
EV / Revenue	1.31x	0.76x	0.58x	0.49x	0.51x	0.55x	0.5x
EV / EBITDA	11.6x	6.44x	5.02x	4.31x	5.78x	5.43x	4.8x
EV / EBIT	12.6x	6.67x	5.19x	4.46x	6.18x	5.85x	5.15x
EV / FCF	15.4x	7.28x	7.41x	5.91x	8.97x	31.2x	10.3x
FCF Yield	6.48%	13.7%	13.5%	16.9%	11.1%	3.21%	9.75%
Dividend per Share ²	-	0.00832	0.02	0.01	-	-	-
Rate of return	-	0.53%	1.6%	1.06%	-	-	-
EPS ²	-0.0116	-0.00649	0.0678	-0.054	-0.1915	-0.00082	0.00633
Distribution rate	-	-128%	29.5%	-18.5%	-	-	-
Net sales ¹	306.1	605.6	657.1	621.4	359	335.4	354.4
EBITDA ¹	34.49	71.54	75.69	71.13	31.81	34.19	36.6
EBIT ¹	31.87	69.06	73.1	68.81	29.73	31.76	34.17
Net income ¹	-2.641	-1.728	19.08	-13.7	-46.56	0.4845	2.457
Net Debt ¹	55.91	47.07	58.25	74.61	65.26	67.54	57.6
Reference price ²	1.4000	1.5600	1.2500	0.9410	0.4920	0.4900	0.4900
Nbr of stocks (in thousands)	246,904	265,319	257,188	246,582	240,846	241,287	-
Announcement Date	28/02/22	27/02/23	18/03/24	31/03/25	15/06/26	-	-

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.($)
TENCENT HOLDINGS LIMITED	14.42x	3.93x	9.16x	1.43%	493B
NETFLIX, INC.	21.62x	6.4x	19.23x	-.--%	327B
SK SQUARE CO., LTD.	5.34x	116.91x	4.23x	0.1%	130B
UBER TECHNOLOGIES, INC.	24.51x	2.62x	13.52x	-.--%	152B
SPOTIFY TECHNOLOGY S.A.	33.16x	4.04x	26.47x	-.--%	99.93B
PROSUS N.V.	9.15x	7.88x	90.12x	0.68%	90.57B
AIRBNB, INC.	29.28x	5.54x	15.65x	-.--%	88.39B
DOORDASH, INC.	75.14x	4.45x	21.73x	-.--%	83.66B
NASPERS LIMITED	7.95x	2.8x	39.93x	0.59%	37.16B
Average	24.51x	17.18x	26.67x	0.31%	166.8B
Weighted average by Cap.	21.25x	14.49x	19.25x	0.53%