Valuation Team Internet Group plc OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 02:07:16 2026-07-17 pm EDT			5-day change	1st Jan Change
0.5654 ^USD	+0.96%		+0.96%	+0.96%

Jun. 26	Stocks red, Wise profit down but revenue grows	AN
Jun. 26	Earnings Flash (TIG.L) Team Internet Group plc Posts FY25 Loss $-0.2571	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	345.7	413.9	321.5	232	118.5	107.4	-
Change	-	19.74%	-22.33%	-27.82%	-48.93%	-9.39%	-
Enterprise Value (EV) ¹	401.6	461	379.7	306.6	183.8	174.9	165
Change	-	14.79%	-17.62%	-19.25%	-40.07%	-4.81%	-5.69%
P/E	-120x	-240x	18.4x	-17.4x	-2.57x	-543x	70.3x
PBR	3.66x	2.98x	2.66x	3.22x	3.67x	2.85x	2.06x
PEG	-	5.4x	-0x	0x	-0x	5.5x	-0x
Capitalization / Revenue	1.13x	0.68x	0.49x	0.37x	0.33x	0.32x	0.3x
EV / Revenue	1.31x	0.76x	0.58x	0.49x	0.51x	0.52x	0.47x
EV / EBITDA	11.6x	6.44x	5.02x	4.31x	5.78x	5.12x	4.51x
EV / EBIT	12.6x	6.67x	5.19x	4.46x	6.18x	5.51x	4.83x
EV / FCF	15.4x	7.28x	7.41x	5.91x	8.97x	29.3x	9.63x
FCF Yield	6.48%	13.7%	13.5%	16.9%	11.1%	3.41%	10.4%
Dividend per Share ²	-	0.00832	0.02	0.01	-	-	-
Rate of return	-	0.53%	1.6%	1.06%	-	-	-
EPS ²	-0.0116	-0.00649	0.0678	-0.054	-0.1915	-0.00082	0.00633
Distribution rate	-	-128%	29.5%	-18.5%	-	-	-
Net sales ¹	306.1	605.6	657.1	621.4	359	335.4	354.4
EBITDA ¹	34.49	71.54	75.69	71.13	31.81	34.19	36.6
EBIT ¹	31.87	69.06	73.1	68.81	29.73	31.76	34.17
Net income ¹	-2.641	-1.728	19.08	-13.7	-46.56	0.4845	2.457
Net Debt ¹	55.91	47.07	58.25	74.61	65.26	67.54	57.6
Reference price ²	1.4000	1.5600	1.2500	0.9410	0.4920	0.4450	0.4450
Nbr of stocks (in thousands)	246,904	265,319	257,188	246,582	240,846	241,287	-
Announcement Date	2/28/22	2/27/23	3/18/24	3/31/25	6/15/26	-	-

¹GBP in Million²GBP

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.($)
TENCENT HOLDINGS LIMITED	14.82x	4.03x	9.42x	1.39%	505B
NETFLIX, INC.	19.26x	5.67x	17.03x	-.--%	285B
UBER TECHNOLOGIES, INC.	23.17x	2.47x	12.78x	-.--%	143B
SK SQUARE CO., LTD.	4.26x	89.85x	3.25x	0.13%	110B
SPOTIFY TECHNOLOGY S.A.	32.47x	3.94x	25.96x	-.--%	97.5B
PROSUS N.V.	10.4x	7.65x	87.65x	0.66%	89.5B
AIRBNB, INC.	27.55x	5.17x	14.59x	-.--%	83.12B
DOORDASH, INC.	69.85x	4.08x	19.9x	-.--%	77.44B
NASPERS LIMITED	8.12x	2.76x	43.46x	0.76%	36.22B
Average	23.32x	13.96x	26.00x	0.33%	158.5B
Weighted average by Cap.	20.22x	11.06x	18.58x	0.56%