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 9,070 - -
Change - -69.05% -14.39% -17.22% -7.19% 18.98% - -
Enterprise Value (EV) 1 40,552 14,843 12,895 11,091 10,564 11,888 11,796 11,224
Change - -63.4% -13.13% -13.98% -4.75% 12.53% -0.77% -4.85%
P/E 142x 33.5x 16.2x 16.2x 13.6x 14.2x 12.2x 11.1x
PBR -198x -32.6x -515x -134x -29.6x -22.1x -18.9x -26.5x
PEG - 1x 0.2x -1.5x 0.8x 0.8x 0.8x 1.1x
Capitalization / Revenue 12.5x 3.63x 2.95x 2.36x 2.19x 2.61x 2.51x 2.37x
EV / Revenue 13.6x 4.65x 3.83x 3.19x 3.03x 3.42x 3.26x 2.94x
EV / EBITDA 38x 13.2x 10.2x 8.86x 8.54x 8.9x 8.35x 7.33x
EV / EBIT 47.6x 28.8x 14.1x 13.5x 12.1x 12.1x 11.1x 9.72x
EV / FCF 48.7x 31.1x 15.5x 12.6x 10.3x 10.4x 10.6x 9.31x
FCF Yield 2.05% 3.21% 6.43% 7.95% 9.69% 9.61% 9.46% 10.7%
Dividend per Share 2 - - - - 0.76 0.7883 0.8424 0.8929
Rate of return - - - - 2.35% 2% 2.13% 2.26%
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 39.51 39.51 39.51
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.($)
14.21x3.42x8.9x2% 9.07B
22.93x7.26x12.76x0.3% 1,823B
26.6x7.21x16.12x-.--% 27.53B
8.86x0.85x4.55x-.--% 1.64B
7.46x0.53x2.22x7.96% 1.59B
-51.85x1.96x18.81x-.--% 936M
6.92x - - - 831M
-20.33x0.66x2.06x-.--% 334M
9.76x - - 3.06% 278M
Average 2.73x 3.13x 9.35x 1.66% 207.25B
Weighted average by Cap. 22.86x 7.22x 12.78x 0.31%

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.