|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 211.90 USD | +1.80% |
|
+4.60% | +1.39% |
| 02-06 | DraftKings Inc. Expands Prediction Markets Catalog in Deal with Crypto.com | CI |
| 02-03 | JPMorgan Adjusts Price Target on TKO Group Holdings to $225 From $220, Maintains Overweight Rating | MT |
Company Valuation: TKO Group Holdings, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|
| Capitalization 1 | 6,695 | 11,540 | 16,724 | 16,724 | - |
| Change | - | 72.37% | 44.92% | 0% | - |
| Enterprise Value (EV) 1 | 9,195 | 13,773 | 19,776 | 19,835 | 19,540 |
| Change | - | 49.79% | 43.58% | 0.3% | -1.48% |
| P/E ratio | -190x | 7,106x | 86.5x | 38.2x | 34.4x |
| PBR | 1.63x | 2.82x | 4.82x | 4.79x | 4.58x |
| PEG | - | -68x | 0x | 0x | 3.1x |
| Capitalization / Revenue | 4x | 4.12x | 3.54x | 2.77x | 2.8x |
| EV / Revenue | 5.49x | 4.91x | 4.19x | 3.28x | 3.27x |
| EV / EBITDA | 11.4x | 11x | 12.5x | 8.76x | 8.06x |
| EV / EBIT | 14.3x | 16x | 20.6x | 12x | 10.8x |
| EV / FCF | 21.9x | 27.1x | 20.2x | 13.7x | 11x |
| FCF Yield | 4.57% | 3.69% | 4.96% | 7.32% | 9.1% |
| Dividend per Share 2 | - | - | 2.272 | 3.032 | 3.11 |
| Rate of return | - | - | 1.07% | 1.43% | 1.47% |
| EPS 2 | -0.43 | 0.02 | 2.451 | 5.546 | 6.168 |
| Distribution rate | - | - | 92.7% | 54.7% | 50.4% |
| Net sales 1 | 1,675 | 2,804 | 4,720 | 6,046 | 5,970 |
| EBITDA 1 | 809.1 | 1,251 | 1,582 | 2,264 | 2,424 |
| EBIT 1 | 644.5 | 858.4 | 959 | 1,659 | 1,816 |
| Net income 1 | -35.2 | 9.4 | 226.5 | 704.8 | 853 |
| Net Debt 1 | 2,500 | 2,234 | 3,052 | 3,111 | 2,817 |
| Reference price 2 | 81.58 | 142.11 | 211.90 | 211.90 | 211.90 |
| Nbr of stocks (in thousands) | 82,064 | 81,203 | 78,922 | 78,922 | - |
| Announcement Date | 27/02/24 | 26/02/25 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 86.45x | 4.19x | 12.5x | 1.07% | 16.72B | |
| 44.34x | 2.63x | 735.48x | 1.84% | 15.73B | |
| 22.03x | 2.65x | 11.39x | 2.64% | 15.17B | |
| 23.82x | 4.78x | 14.31x | 1.61% | 3.44B | |
| 13.61x | 0.94x | 6.89x | 2.41% | 3.17B | |
| 40.81x | 13.89x | 70.42x | 2.39% | 2.6B | |
| Average | 38.51x | 4.84x | 141.83x | 1.99% | 9.47B | |
| Weighted average by Cap. | 47.66x | 3.64x | 214.74x | 1.87% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- TKO Stock
- Valuation TKO Group Holdings, Inc.
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition