|
Real-time Estimate
Cboe BZX
02:53:32 27/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 44.86 USD | -1.90% |
|
+0.65% | +39.42% |
| 10-20 | Match Group Shares Rise After Evercore ISI Upgrade | MT |
| 10-19 | Evercore ISI Upgrades Match Group to Outperform From In Line, $53 Price Target | MT |
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 | 10,497 | - | - |
| Change | - | -69.05% | -14.39% | -17.22% | -7.19% | 37.71% | - | - |
| Enterprise Value (EV) 1 | 40,552 | 14,843 | 12,895 | 11,091 | 10,564 | 13,315 | 13,224 | 12,652 |
| Change | - | -63.4% | -13.13% | -13.98% | -4.75% | 26.04% | -0.69% | -4.33% |
| P/E | 142x | 33.5x | 16.2x | 16.2x | 13.6x | 16.4x | 14.2x | 12.8x |
| PBR | -198x | -32.6x | -515x | -134x | -29.6x | -25.6x | -21.9x | -30.7x |
| PEG | - | 1x | 0.2x | -1.5x | 0.8x | 1x | 0.9x | 1.3x |
| Capitalization / Revenue | 12.5x | 3.63x | 2.95x | 2.36x | 2.19x | 3.02x | 2.9x | 2.75x |
| EV / Revenue | 13.6x | 4.65x | 3.83x | 3.19x | 3.03x | 3.83x | 3.65x | 3.31x |
| EV / EBITDA | 38x | 13.2x | 10.2x | 8.86x | 8.54x | 9.97x | 9.35x | 8.26x |
| EV / EBIT | 47.6x | 28.8x | 14.1x | 13.5x | 12.1x | 13.5x | 12.5x | 11x |
| EV / FCF | 48.7x | 31.1x | 15.5x | 12.6x | 10.3x | 11.7x | 11.9x | 10.5x |
| FCF Yield | 2.05% | 3.21% | 6.43% | 7.95% | 9.69% | 8.58% | 8.44% | 9.53% |
| Dividend per Share 2 | - | - | - | - | 0.76 | 0.7883 | 0.8424 | 0.8929 |
| Rate of return | - | - | - | - | 2.35% | 1.72% | 1.84% | 1.95% |
| EPS 2 | 0.93 | 1.24 | 2.26 | 2.02 | 2.38 | 2.782 | 3.23 | 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 | 3,481 | 3,621 | 3,823 |
| EBITDA 1 | 1,068 | 1,129 | 1,259 | 1,252 | 1,236 | 1,336 | 1,415 | 1,532 |
| EBIT 1 | 851.7 | 515 | 916.9 | 823.3 | 872.5 | 983.9 | 1,061 | 1,154 |
| Net income 1 | 277.7 | 361.9 | 651.5 | 551.3 | 613.4 | 680.4 | 728.1 | 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 | 45.73 | 45.73 | 45.73 |
| Nbr of stocks (in thousands) | 283,085 | 279,306 | 271,812 | 251,091 | 236,070 | 229,551 | - | - |
| Announcement Date | 1/2/22 | 31/1/23 | 30/1/24 | 4/2/25 | 3/2/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.44x | 3.83x | 9.97x | 1.72% | 10.5B | |
| 15.55x | 7.54x | 16.11x | 0.27% | 3,900B | |
| 22.01x | 6.45x | 11.53x | 0.33% | 1,643B | |
| 31.88x | 14.91x | 23.56x | 0.56% | 546B | |
| 13.31x | 3.54x | 8.19x | 1.53% | 443B | |
| 18.39x | 5.43x | 16.26x | -.--% | 270B | |
| 18.82x | 1.37x | 9.26x | 1.09% | 248B | |
| 104.22x | 13.84x | 74.33x | -.--% | 217B | |
| 21.01x | 2.39x | 12.17x | -.--% | 136B | |
| 44.07x | 5.13x | 33.77x | -.--% | 120B | |
| Average | 30.57x | 6.44x | 21.52x | 0.55% | 753.36B | |
| Weighted average by Cap. | 21.33x | 7.37x | 16.85x | 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
- Stock Market
- Stocks
- MTCH Stock
- Valuation Match Group, Inc.
Select your edition
All financial news and data tailored to specific country editions
