Stock ZD ZIFF DAVIS, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Ziff Davis, Inc.

Equities

ZD

US48123V1026

Internet Services

Market Closed - Nasdaq
Other stock markets
 21:30:01 03/05/2024 BST 		5-day change 1st Jan Change
53.88 USD +0.54% Intraday chart for Ziff Davis, Inc. +5.48% -19.81%
05-03 North American Morning Briefing : Apple, Amgen -2- DJ
05-02 JPMorgan Upgrades Ziff Davis to Overweight From Neutral, Price Target is $70 MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 4,567 4,454 5,346 3,733 3,090 2,472 - -
Enterprise Value (EV) 1 4,567 5,790 5,512 4,021 3,353 2,431 2,268 2,472
P/E ratio 21.3 x 30.7 x 10.7 x 58.2 x 75.5 x 13.4 x 12.3 x -
Yield 0.96% - - - - - - -
Capitalization / Revenue 3.33 x 2.99 x 3.86 x 2.68 x 2.27 x 1.72 x 1.63 x 1.53 x
EV / Revenue 3.33 x 3.89 x 3.99 x 2.89 x 2.46 x 1.69 x 1.5 x 1.53 x
EV / EBITDA 8.3 x 9.4 x 11.1 x 7.93 x 6.95 x 4.77 x 4.17 x 4.19 x
EV / FCF 13.4 x 14.9 x 13.7 x 17.5 x 15.9 x 9.78 x 8.29 x -
FCF Yield 7.49% 6.69% 7.29% 5.73% 6.3% 10.2% 12.1% -
Price to Book - 3.58 x 2.68 x 2.18 x 1.65 x 1.19 x 1.09 x -
Nbr of stocks (in thousands) 48,730 45,592 48,221 47,192 45,985 46,129 - -
Reference price 2 93.71 97.69 110.9 79.10 67.19 53.88 53.88 53.88
Announcement Date 10/02/20 11/02/21 15/02/22 15/02/23 21/02/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,372 1,490 1,383 1,391 1,364 1,435 1,515 1,611
EBITDA 1 550.2 615.7 498.7 507.2 482.3 509.5 543.4 589.9
EBIT 1 500.6 555.3 434.8 431.8 390.9 429.4 449.9 476.7
Operating Margin 36.49% 37.28% 31.44% 31.04% 28.66% 29.92% 29.69% 29.59%
Earnings before Tax (EBT) 1 199.6 230.4 335.8 131.2 74.97 230.4 263.8 250.5
Net income 1 218.8 150.7 495.1 63.76 41.5 168.4 240.3 -
Net margin 15.95% 10.11% 35.79% 4.58% 3.04% 11.74% 15.86% -
EPS 2 4.390 3.180 10.33 1.360 0.8900 4.014 4.365 -
Free Cash Flow 1 342 387.5 401.8 230.3 211.2 248.6 273.5 -
FCF margin 24.92% 26.02% 29.05% 16.56% 15.49% 17.33% 18.05% -
FCF Conversion (EBITDA) 62.15% 62.95% 80.58% 45.4% 43.8% 48.8% 50.33% -
FCF Conversion (Net income) 156.28% 257.21% 81.16% 361.2% 508.96% 147.61% 113.78% -
Dividend per Share 2 0.9000 - - - - - - -
Announcement Date 10/02/20 11/02/21 15/02/22 15/02/23 21/02/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 444.3 408.6 315.1 337.4 341.9 396.7 307.1 326 341 389.9 313.5 341.9 358.6 421.2 325.6
EBITDA 1 175.1 161.6 100.8 118 120.1 168.3 94.33 106.7 113.7 167.6 96.45 112.4 121.2 179.4 102.4
EBIT 1 157.3 144.9 83.22 100.1 100.8 147.6 73.22 83.74 91.02 142.9 76.71 93.61 100.3 158.8 76.35
Operating Margin 35.41% 35.46% 26.41% 29.66% 29.49% 37.22% 23.84% 25.69% 26.69% 36.66% 24.47% 27.38% 27.98% 37.69% 23.45%
Earnings before Tax (EBT) 1 53.34 355.9 30.4 -30.28 39.48 91.56 0.939 23.71 -25.73 76.05 26.99 40.03 57.54 105.9 42.7
Net income 1 42.57 358.9 24.54 -46.44 18.18 67.47 -7.627 16.68 -30.97 63.42 33.5 49.45 61.45 100.4 42
Net margin 9.58% 87.83% 7.79% -13.76% 5.32% 17.01% -2.48% 5.12% -9.08% 16.27% 10.69% 14.46% 17.14% 23.83% 12.9%
EPS 2 0.8800 7.390 0.5100 -0.9900 0.3900 1.340 -0.1600 0.3600 -0.6700 1.290 0.4537 0.7586 0.9426 1.856 0.8300
Dividend per Share 2 - - - - - - - - - - - - - - -
Announcement Date 03/11/21 15/02/22 10/05/22 09/08/22 08/11/22 15/02/23 09/05/23 03/08/23 08/11/23 21/02/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - 1,336 167 288 264 - - -
Net Cash position 1 - - - - - 40.7 204 -
Leverage (Debt/EBITDA) - 2.17 x 0.334 x 0.5675 x 0.5467 x - - -
Free Cash Flow 1 342 388 402 230 211 249 273 -
ROE (net income / shareholders' equity) 18.6% 11.9% - 16.2% 15.2% 11.6% 11.4% 7.89%
ROA (Net income/ Total Assets) - 4.2% - 8.56% 8.21% 8.5% 8.73% -
Assets 1 - 3,586 - 744.8 505.8 1,982 2,753 -
Book Value Per Share 2 - 27.30 41.30 36.30 40.70 45.20 49.50 -
Cash Flow per Share - - - - - - - -
Capex 1 70.6 92.6 114 106 109 113 114 -
Capex / Sales 5.14% 6.21% 8.22% 7.63% 7.97% 7.84% 7.52% -
Announcement Date 10/02/20 11/02/21 15/02/22 15/02/23 21/02/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Ziff Davis, Inc.

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
7
Last Close Price
53.59 USD
Average target price
80.71 USD
Spread / Average Target
+50.61%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Internet Services

1st Jan change Capi.
ZIFF DAVIS, INC. Stock Ziff Davis, Inc.
-19.81% 2.47B
TENCENT HOLDINGS LIMITED Stock Tencent Holdings Limited
+24.11% 429B
NETFLIX, INC. Stock Netflix, Inc.
+18.99% 244B
AIRBNB, INC. Stock Airbnb, Inc.
+17.31% 101B
PROSUS N.V. Stock Prosus N.V.
+23.22% 86.69B
SPOTIFY TECHNOLOGY S.A. Stock Spotify Technology S.A.
+57.56% 58.56B
DOORDASH, INC. Stock DoorDash, Inc.
+15.09% 46.74B
COSTAR GROUP, INC. Stock CoStar Group, Inc.
+4.39% 36.65B
NASPERS LIMITED Stock Naspers Limited
+20.16% 35.13B
PINTEREST, INC. Stock Pinterest, Inc.
+9.10% 27.67B
Other Internet Services
  1. Stock Market
  2. Equities
  3. ZD Stock
  4. Financials Ziff Davis, Inc.