Valuation Universal Music Group N.V.

Equities

Market Closed - Euronext Amsterdam Other stock markets 16:55:00 06/02/2026 GMT			5-day change	1st Jan Change
19.70 ^EUR	+0.28%		-4.71%	-11.36%

02-06	Kepler Cheuvreux Upgrades Universal Music to Buy, Trims PT	MT
02-03	Universal Music Enterprises CEO, Founder Resnikoff to Become Chair	DJ

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	44,935	40,812	47,011	45,215	36,138	36,138	-
Change	-	-9.18%	15.19%	-3.82%	-20.07%	0%	-
Enterprise Value (EV) ¹	46,945	42,622	48,700	47,313	38,418	38,048	37,831
Change	-	-9.21%	14.26%	-2.85%	-18.8%	-0.96%	-0.57%
P/E ratio	50.6x	52.3x	38x	21.9x	18.9x	20.5x	18.9x
PBR	22.1x	17.4x	15.9x	9.99x	6.77x	5.94x	5.16x
PEG	-	-4.3x	0.7x	0.3x	-2.46x	-2.66x	2.23x
Capitalization / Revenue	5.28x	3.95x	4.23x	3.82x	2.93x	2.73x	2.55x
EV / Revenue	5.52x	4.12x	4.38x	4x	3.12x	2.87x	2.67x
EV / EBITDA	26.3x	20x	20.6x	17.8x	13.9x	12.4x	11.2x
EV / EBIT	33.6x	26.6x	34.3x	26.7x	18.8x	15.9x	14.3x
EV / FCF	43.5x	26x	27.6x	43.7x	26.7x	19.7x	19.5x
FCF Yield	2.3%	3.85%	3.62%	2.29%	3.75%	5.06%	5.14%
Dividend per Share ²	0.4	0.51	0.51	0.52	0.5506	0.5839	0.6336
Rate of return	1.61%	2.27%	1.98%	2.1%	2.79%	2.96%	3.22%
EPS ²	0.49	0.43	0.68	1.13	1.043	0.963	1.045
Distribution rate	81.6%	119%	75%	46%	52.8%	60.6%	60.6%
Net sales ¹	8,504	10,340	11,108	11,834	12,323	13,244	14,159
EBITDA ¹	1,788	2,135	2,369	2,661	2,773	3,071	3,387
EBIT ¹	1,399	1,600	1,418	1,775	2,042	2,387	2,648
Net income ¹	886	782	1,259	2,086	2,000	1,873	2,028
Net Debt ¹	2,010	1,810	1,689	2,098	2,280	1,910	1,693
Reference price ²	24.78	22.51	25.81	24.72	19.70	19.70	19.70
Nbr of stocks (in thousands)	1,813,376	1,813,046	1,821,431	1,829,067	1,833,946	1,833,946	-
Announcement Date	03/03/22	02/03/23	28/02/24	06/03/25	-	-	-

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.($)
UNIVERSAL MUSIC GROUP N.V.	18.89x	3.12x	13.86x	2.79%	42.69B
HYBE CO., LTD.	417.9x	5.63x	75.47x	0.17%	10.39B
NETEASE CLOUD MUSIC INC.	11.87x	2.66x	12.54x	-.--%	4.75B
SM ENTERTAINMENT CO., LTD.	7.43x	1.62x	8.28x	1.23%	1.65B
JYP ENTERTAINMENT CORPORATION	14.74x	2.49x	11.73x	0.94%	1.55B
KT GENIE MUSIC CORPORATION	11.26x	0.09x	1.11x	-	75.15M
LIVEONE, INC.	-3.12x	-	-	-	58.54M
Average	68.42x	2.60x	20.50x	1.03%	8.74B
Weighted average by Cap.	85.68x	3.45x	24.01x	2.04%