|
Market Closed -
Other stock markets
|
After hours 02:59:46 pm | |||
| 20.60 EUR | -1.01% |
|
20.96 | +1.72% |
| Jan. 20 | European Commission Reportedly Set to Approve Universal Music's Downtown Acquisition | MT |
| Jan. 20 | European Commission Reportedly Set to Approve Universal Music's Downtown Acquisition | MT |
Company Valuation: Universal Music Group N.V.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 44,935 | 40,812 | 47,011 | 45,215 | 38,164 | 38,164 | - |
| Change | - | -9.18% | 15.19% | -3.82% | -15.59% | 0% | - |
| Enterprise Value (EV) 1 | 46,945 | 42,622 | 48,700 | 47,313 | 40,435 | 40,050 | 39,626 |
| Change | - | -9.21% | 14.26% | -2.85% | -14.54% | -0.95% | -1.06% |
| P/E ratio | 50.6x | 52.3x | 38x | 21.9x | 19.6x | 21.2x | 19.7x |
| PBR | 22.1x | 17.4x | 15.9x | 9.99x | 7.15x | 6.26x | 5.45x |
| PEG | - | -4.3x | 0.7x | 0.3x | -3.32x | -2.78x | 2.68x |
| Capitalization / Revenue | 5.28x | 3.95x | 4.23x | 3.82x | 3.09x | 2.87x | 2.69x |
| EV / Revenue | 5.52x | 4.12x | 4.38x | 4x | 3.28x | 3.01x | 2.79x |
| EV / EBITDA | 26.3x | 20x | 20.6x | 17.8x | 14.5x | 13x | 11.6x |
| EV / EBIT | 33.6x | 26.6x | 34.3x | 26.7x | 19.8x | 16.7x | 15x |
| EV / FCF | 43.5x | 26x | 27.6x | 43.7x | 28.1x | 20.8x | 20.4x |
| FCF Yield | 2.3% | 3.85% | 3.62% | 2.29% | 3.56% | 4.81% | 4.9% |
| Dividend per Share 2 | 0.4 | 0.51 | 0.51 | 0.52 | 0.5499 | 0.5839 | 0.6368 |
| Rate of return | 1.61% | 2.27% | 1.98% | 2.1% | 2.64% | 2.81% | 3.06% |
| EPS 2 | 0.49 | 0.43 | 0.68 | 1.13 | 1.063 | 0.9823 | 1.054 |
| Distribution rate | 81.6% | 119% | 75% | 46% | 51.7% | 59.4% | 60.4% |
| Net sales 1 | 8,504 | 10,340 | 11,108 | 11,834 | 12,338 | 13,285 | 14,204 |
| EBITDA 1 | 1,788 | 2,135 | 2,369 | 2,661 | 2,779 | 3,085 | 3,403 |
| EBIT 1 | 1,399 | 1,600 | 1,418 | 1,775 | 2,037 | 2,396 | 2,648 |
| Net income 1 | 886 | 782 | 1,259 | 2,086 | 2,000 | 1,873 | 2,028 |
| Net Debt 1 | 2,010 | 1,810 | 1,689 | 2,098 | 2,271 | 1,885 | 1,462 |
| Reference price 2 | 24.78 | 22.51 | 25.81 | 24.72 | 20.81 | 20.81 | 20.81 |
| Nbr of stocks (in thousands) | 1,813,376 | 1,813,046 | 1,821,431 | 1,829,067 | 1,833,946 | 1,833,946 | - |
| Announcement Date | 3/3/22 | 3/2/23 | 2/28/24 | 3/6/25 | - | - | - |
1EUR in Million2EUR
Estimates
P/E ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.57x | 3.28x | 14.55x | 2.64% | 44.78B | |
| 426.09x | 5.85x | 77.21x | 0.17% | 10.65B | |
| 12.22x | 2.79x | 13.12x | -.--% | 4.88B | |
| 8.02x | 1.78x | 9.14x | 1.14% | 1.76B | |
| 15.16x | 2.54x | 12.03x | 0.92% | 1.56B | |
| 11.05x | 0.08x | 1.03x | - | 73.08M | |
| Average | 82.02x | 2.72x | 21.18x | 0.97% | 10.62B | |
| Weighted average by Cap. | 86.53x | 3.61x | 24.69x | 1.94% |
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
- Stock Market
- Equities
- UMG Stock
- Valuation Universal Music Group N.V.
Select your edition
All financial news and data tailored to specific country editions
