GETTY IMAGES HOLDINGS, INC. |
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3.935 USD | +0.38% |
|
+1.55% | -25.14% |
| Apr. 11 | Getty Images Holdings, Inc. Appoints Tracy Knox as a Director | CI |
| Apr. 02 | Getty Images Holdings Acquires Motorsport Images | MT |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1,074 | 2,191 | 2,116 | 1,601 | - | - |
| Enterprise Value (EV) 1 | 1,074 | 3,522 | 2,116 | 2,803 | 2,681 | 2,686 |
| P/E ratio | 34.1 x | -10.5 x | 105 x | 62.4 x | 52.2 x | - |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | - | 2.37 x | 2.31 x | 1.71 x | 1.64 x | 1.59 x |
| EV / Revenue | - | 3.8 x | 2.31 x | 2.99 x | 2.75 x | 2.66 x |
| EV / EBITDA | - | 11.6 x | 7.02 x | 9.41 x | 8.57 x | 8.38 x |
| EV / FCF | - | 33.9 x | - | 27.3 x | 20.6 x | 13.8 x |
| FCF Yield | - | 2.95% | - | 3.66% | 4.86% | 7.23% |
| Price to Book | - | 4.02 x | - | 2.06 x | 1.79 x | 1.56 x |
| Nbr of stocks (in thousands) | 108,500 | 394,771 | 402,977 | 408,503 | - | - |
| Reference price 2 | 9.900 | 5.550 | 5.250 | 3.920 | 3.920 | 3.920 |
| Announcement Date | 7/1/22 | 3/13/23 | 3/14/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 926.2 | 916.6 | 937.8 | 973.9 | 1,009 |
| EBITDA 1 | - | 303.9 | 301.4 | 298 | 312.8 | 320.5 |
| EBIT 1 | - | 210.6 | 223 | 200.5 | 212 | 251.9 |
| Operating Margin | - | 22.74% | 24.33% | 21.38% | 21.77% | 24.97% |
| Earnings before Tax (EBT) 1 | - | -33.52 | -26.9 | 36.83 | 42.94 | 86.03 |
| Net income 1 | 45.68 | -147.4 | 19.34 | 36.93 | 32.78 | - |
| Net margin | - | -15.92% | 2.11% | 3.94% | 3.37% | - |
| EPS 2 | 0.2900 | -0.5300 | 0.0500 | 0.0628 | 0.0751 | - |
| Free Cash Flow 1 | - | 103.8 | - | 102.7 | 130.4 | 194.2 |
| FCF margin | - | 11.21% | - | 10.95% | 13.39% | 19.25% |
| FCF Conversion (EBITDA) | - | 34.17% | - | 34.47% | 41.68% | 60.59% |
| FCF Conversion (Net income) | - | - | - | 278.06% | 397.75% | - |
| Dividend per Share 2 | - | - | - | - | - | - |
| Announcement Date | 7/1/22 | 3/13/23 | 3/14/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 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 | - | 233.3 | 230.5 | 231.5 | 235.6 | 225.7 | 229.3 | 225.9 | 225.6 | 229.2 | 239.9 | 243.9 | 237.7 |
| EBITDA 1 | - | 74.1 | 77.67 | 74.46 | 76.09 | 66.47 | 80.28 | 72.15 | 70.81 | 72.3 | 77.19 | 77.79 | 75.45 |
| EBIT 1 | - | 49.8 | 77.14 | 54.21 | 49.45 | 33.47 | 59.2 | 55.82 | 48.53 | 49.35 | 53.71 | 53.77 | 48.43 |
| Operating Margin | - | 21.35% | 33.47% | 23.42% | 20.99% | 14.83% | 25.82% | 24.71% | 21.51% | 21.53% | 22.39% | 22.05% | 20.37% |
| Earnings before Tax (EBT) 1 | - | 53.92 | - | -18.18 | 6.436 | -1.388 | -13.05 | -18.9 | 6.158 | 7.47 | 10.96 | 12.24 | 6.347 |
| Net income 1 | 6.052 | 18.82 | - | -22.93 | 2.696 | -4.063 | -18.4 | 39.11 | 3.952 | 4.826 | 6.421 | 8.735 | 4.57 |
| Net margin | - | 8.07% | - | -9.91% | 1.14% | -1.8% | -8.03% | 17.31% | 1.75% | 2.11% | 2.68% | 3.58% | 1.92% |
| EPS 2 | 0.0300 | 0.1100 | -0.4700 | -0.0600 | 0.0100 | -0.0100 | -0.0500 | 0.0900 | 0.009960 | 0.009900 | 0.0216 | 0.0213 | 0.0100 |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 7/1/22 | 8/10/22 | 11/14/22 | 3/13/23 | 5/11/23 | 8/14/23 | 11/14/23 | 3/14/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | 1,331 | - | 1,202 | 1,080 | 1,085 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | 4.38 x | - | 4.033 x | 3.451 x | 3.386 x |
| Free Cash Flow 1 | - | 104 | - | 103 | 130 | 194 |
| ROE (net income / shareholders' equity) | - | 16.1% | - | 11.2% | 11.9% | 9.69% |
| ROA (Net income/ Total Assets) | - | - | - | 5.67% | 6.09% | 8.19% |
| Assets 1 | - | - | - | 651.2 | 538.4 | - |
| Book Value Per Share 2 | - | 1.380 | - | 1.910 | 2.200 | 2.520 |
| Cash Flow per Share 2 | - | 0.5900 | - | 0.4500 | 0.4500 | 0.3800 |
| Capex 1 | - | 59.3 | - | 58.5 | 60.1 | - |
| Capex / Sales | - | 6.4% | - | 6.23% | 6.17% | - |
| Announcement Date | 7/1/22 | 3/13/23 | 3/14/24 | - | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
7
Last Close Price
3.92
USD
Average target price
6.314
USD
Spread / Average Target
+61.08%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -25.14% | 1.6B | |
| +18.39% | 414B | |
| +14.66% | 242B | |
| +11.22% | 144B | |
| +18.84% | 104B | |
| +16.86% | 83.87B | |
| +52.86% | 57.64B | |
| +34.57% | 53.37B | |
| +5.48% | 37.83B | |
| +15.88% | 34.11B |
- Stock Market
- Equities
- GETY Stock
- Financials Getty Images Holdings, Inc.
