Company Valuation: Match Group, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 37,438 11,588 9,921 8,213 7,623 9,545 - -
Change - -69.05% -14.39% -17.22% -7.19% 25.21% - -
Enterprise Value (EV) 1 40,552 14,843 12,895 11,091 10,564 12,363 12,271 11,699
Change - -63.4% -13.13% -13.98% -4.75% 17.03% -0.74% -4.66%
P/E 142x 33.5x 16.2x 16.2x 13.6x 15x 12.9x 11.7x
PBR -198x -32.6x -515x -134x -29.6x -23.3x -19.9x -27.9x
PEG - 1x 0.2x -1.5x 0.8x 0.9x 0.8x 1.1x
Capitalization / Revenue 12.5x 3.63x 2.95x 2.36x 2.19x 2.74x 2.64x 2.5x
EV / Revenue 13.6x 4.65x 3.83x 3.19x 3.03x 3.55x 3.39x 3.06x
EV / EBITDA 38x 13.2x 10.2x 8.86x 8.54x 9.26x 8.69x 7.64x
EV / EBIT 47.6x 28.8x 14.1x 13.5x 12.1x 12.6x 11.6x 10.1x
EV / FCF 48.7x 31.1x 15.5x 12.6x 10.3x 10.8x 11x 9.71x
FCF Yield 2.05% 3.21% 6.43% 7.95% 9.69% 9.24% 9.09% 10.3%
Dividend per Share 2 - - - - 0.76 0.7883 0.8424 0.8929
Rate of return - - - - 2.35% 1.9% 2.03% 2.15%
EPS 2 0.93 1.24 2.26 2.02 2.38 2.781 3.227 3.56
Distribution rate - - - - 31.9% 28.3% 26.1% 25.1%
Net sales 1 2,983 3,189 3,365 3,479 3,487 3,479 3,617 3,823
EBITDA 1 1,068 1,129 1,259 1,252 1,236 1,335 1,413 1,532
EBIT 1 851.7 515 916.9 823.3 872.5 983.3 1,060 1,154
Net income 1 277.7 361.9 651.5 551.3 613.4 680 727.3 801.6
Net Debt 1 3,114 3,255 2,974 2,878 2,941 2,818 2,727 2,154
Reference price 2 132.25 41.49 36.50 32.71 32.29 41.58 41.58 41.58
Nbr of stocks (in thousands) 283,085 279,306 271,812 251,091 236,070 229,551 - -
Announcement Date 2/1/22 1/31/23 1/30/24 2/4/25 2/3/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
14.95x3.55x9.26x1.9% 9.54B
18.43x5.88x10.3x0.37% 1,473B
28.4x7.78x17.45x-.--% 29.44B
8.05x0.6x2.52x7.37% 1.72B
8.55x0.82x5.32x-.--% 1.6B
-48.64x1.76x16.9x-.--% 878M
-24.11x0.72x2.23x-.--% 360M
10.07x - - 2.97% 282M
-3.08x - - - 281M
Average 1.40x 3.02x 9.14x 1.58% 168.51B
Weighted average by Cap. 18.52x 5.88x 10.42x 0.38%

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

  1. Stock Market
  2. Stocks
  3. MTCH Stock
  4. Valuation Match Group, Inc.