Valuation Match Group, Inc.

Equities

Real-time Estimate Cboe BZX Other stock markets 03:39:26 2026-04-20 pm EDT			5-day change	1st Jan Change
36.11 ^USD	+1.69%		+8.52%	+11.58%

Mar. 30	Match Group, OkCupid Face FTC Action for Allegedly Sharing User Information to Third Party	MT
Mar. 30	Match Group, OkCupid Face FTC Action for Allegedly Sharing User Information to Third Party	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	37,438	11,588	9,921	8,213	7,623	8,261	-	-
Change	-	-69.05%	-14.39%	-17.22%	-7.19%	8.38%	-	-
Enterprise Value (EV) ¹	40,552	14,843	12,895	11,091	10,564	11,145	11,136	11,204
Change	-	-63.4%	-13.13%	-13.98%	-4.75%	5.5%	-0.08%	0.61%
P/E ratio	142x	33.5x	16.2x	16.2x	13.6x	13.4x	11.5x	9.92x
PBR	-198x	-32.6x	-515x	-134x	-	-23.1x	-18.3x	-19x
PEG	-	1x	0.2x	-1.5x	0.8x	1.2x	0.7x	0.6x
Capitalization / Revenue	12.5x	3.63x	2.95x	2.36x	2.19x	2.37x	2.28x	2.17x
EV / Revenue	13.6x	4.65x	3.83x	3.19x	3.03x	3.2x	3.08x	2.94x
EV / EBITDA	38x	13.2x	10.2x	8.86x	8.54x	8.51x	8.02x	7.53x
EV / EBIT	47.6x	28.8x	14.1x	13.5x	12.1x	11.7x	10.9x	10.2x
EV / FCF	48.7x	31.1x	15.5x	12.6x	10.3x	10.2x	10.6x	9.89x
FCF Yield	2.05%	3.21%	6.43%	7.95%	9.69%	9.8%	9.47%	10.1%
Dividend per Share ²	-	-	-	-	0.76	0.8017	0.8454	0.8738
Rate of return	-	-	-	-	2.35%	2.26%	2.38%	2.46%
EPS ²	0.93	1.24	2.26	2.02	2.38	2.656	3.077	3.58
Distribution rate	-	-	-	-	31.9%	30.2%	27.5%	24.4%
Net sales ¹	2,983	3,189	3,365	3,479	3,487	3,486	3,617	3,810
EBITDA ¹	1,068	1,129	1,259	1,252	1,236	1,310	1,389	1,488
EBIT ¹	851.7	515	916.9	823.3	872.5	953.7	1,020	1,102
Net income ¹	277.7	361.9	651.5	551.3	613.4	648.4	704.5	769.9
Net Debt ¹	3,114	3,255	2,974	2,878	2,941	2,884	2,875	2,943
Reference price ²	132.25	41.49	36.50	32.71	32.29	35.51	35.51	35.51
Nbr of stocks (in thousands)	283,085	279,306	271,812	251,091	236,070	232,644	-	-
Announcement Date	2/1/22	1/31/23	1/30/24	2/4/25	2/3/26	-	-	-

¹USD in Million²USD

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.($)
MATCH GROUP, INC.	13.37x	3.2x	8.51x	2.26%	8.26B
META PLATFORMS, INC.	23.27x	6.87x	12.2x	0.33%	1,748B
REDDIT, INC.	39.84x	8.94x	21.16x	-.--%	31.29B
WEIBO CORPORATION	4.54x	0.93x	3.14x	9.11%	2.16B
NEWBORN TOWN INC.	11.67x	1.34x	8.88x	-	1.75B
NEXTDOOR HOLDINGS, INC.	-14.67x	0.83x	17.14x	-.--%	597M
BUMBLE INC.	3.97x	0.97x	3x	-.--%	553M
TECHTARGET, INC.	-8.81x	-	-	-	331M
ZIGEXN CO., LTD.	10.19x	-	-	2.61%	264M
Average	9.26x	3.30x	10.57x	2.04%	199.23B
Weighted average by Cap.	23.46x	6.87x	12.32x	0.34%