Financials Paramount Global

Equities

PARA

US92556H2067

Broadcasting

Market Closed - Nasdaq 04:00:00 2024-04-29 pm EDT Pre-market 08:44:42 am
12.25 USD +2.85% Intraday chart for Paramount Global 12.2 -0.45%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 25,962 23,028 19,669 11,069 9,833 8,540 - -
Enterprise Value (EV) 1 44,049 39,777 31,111 11,069 21,975 20,547 20,720 19,861
P/E ratio 7.83 x 9.51 x 4.35 x 10.5 x -14.5 x 121 x 9.24 x 7.06 x
Yield 1.86% 2.58% 3.18% - 2.64% 1.63% 1.63% 1.63%
Capitalization / Revenue 0.93 x 0.91 x 0.69 x 0.37 x 0.33 x 0.28 x 0.27 x 0.27 x
EV / Revenue 1.58 x 1.57 x 1.09 x 0.37 x 0.74 x 0.67 x 0.67 x 0.62 x
EV / EBITDA 7.96 x 7.75 x 7 x 3.38 x 9.19 x 7.3 x 7.03 x 6.07 x
EV / FCF 50.2 x 20.2 x 51.9 x - 392 x 104 x 36.4 x 25.2 x
FCF Yield 1.99% 4.95% 1.93% - 0.25% 0.96% 2.75% 3.97%
Price to Book 1.95 x 1.5 x 0.86 x - 0.43 x 0.35 x 0.35 x 0.33 x
Nbr of stocks (in thousands) 615,000 617,246 647,414 649,174 651,406 666,471 - -
Reference price 2 41.97 37.26 30.18 16.88 14.79 12.25 12.25 12.25
Announcement Date 2/20/20 2/24/21 2/15/22 2/16/23 2/28/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 27,812 25,285 28,586 30,154 29,652 30,591 31,108 31,867
EBITDA 1 5,531 5,132 4,444 3,276 2,390 2,813 2,948 3,269
EBIT 1 5,088 4,702 4,054 2,871 1,972 2,596 2,482 2,925
Operating Margin 18.29% 18.6% 14.18% 9.52% 6.65% 8.49% 7.98% 9.18%
Earnings before Tax (EBT) 1 3,345 3,147 5,206 1,266 -1,253 786 1,627 1,917
Net income 1 3,308 2,422 4,543 1,104 -608 115.7 863.7 1,205
Net margin 11.89% 9.58% 15.89% 3.66% -2.05% 0.38% 2.78% 3.78%
EPS 2 5.360 3.920 6.940 1.610 -1.020 0.1009 1.326 1.735
Free Cash Flow 1 877 1,970 599 - 56 196.6 569.8 787.8
FCF margin 3.15% 7.79% 2.1% - 0.19% 0.64% 1.83% 2.47%
FCF Conversion (EBITDA) 15.86% 38.39% 13.48% - 2.34% 6.99% 19.33% 24.1%
FCF Conversion (Net income) 26.51% 81.34% 13.19% - - 169.91% 65.96% 65.39%
Dividend per Share 2 0.7800 0.9600 0.9600 - 0.3900 0.2000 0.2000 0.1999
Announcement Date 2/20/20 2/24/21 2/15/22 2/16/23 2/28/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 8,000 7,328 7,779 6,916 8,131 7,265 7,616 7,133 7,638 7,685 7,286 7,289 8,328 7,422 7,808
EBITDA 1 557 913 963 786 614 548 606 716 520 987 587.8 760.7 689.7 715.8 715
EBIT 1 456 817 869 694 491 448 501 611 412 887 460 656 570.6 651 833
Operating Margin 5.7% 11.15% 11.17% 10.03% 6.04% 6.17% 6.58% 8.57% 5.39% 11.54% 6.31% 9% 6.85% 8.77% 10.67%
Earnings before Tax (EBT) 1 2,417 470 519 323 -46 -1,463 -349 376 183 -635 293.2 438.5 266.4 366.9 393.9
Net income 1 2,058 433 419 231 21 -1,118 -299 295 514 -554 130.3 250.5 103.4 214 249.3
Net margin 25.72% 5.91% 5.39% 3.34% 0.26% -15.39% -3.93% 4.14% 6.73% -7.21% 1.79% 3.44% 1.24% 2.88% 3.19%
EPS 2 3.110 0.6400 0.6200 0.3300 0.0100 -1.740 -0.4800 0.4300 0.7700 -0.8700 0.1274 0.3416 0.2436 0.2967 0.2167
Dividend per Share 2 0.2400 0.2400 0.2400 0.2400 - 0.2400 0.0500 0.0500 0.0500 - 0.0500 0.0500 0.0500 0.0500 0.0500
Announcement Date 2/15/22 5/3/22 8/4/22 11/2/22 2/16/23 5/4/23 8/7/23 11/2/23 2/28/24 4/29/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 18,087 16,749 11,442 - 12,142 12,007 12,180 11,321
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 3.27 x 3.264 x 2.575 x - 5.08 x 4.268 x 4.132 x 3.463 x
Free Cash Flow 1 877 1,970 599 - 56 197 570 788
ROE (net income / shareholders' equity) 26.1% 18.2% 12.1% - 1.76% 2.57% 3.44% 4.62%
ROA (Net income/ Total Assets) 6.57% 5.08% 4.12% - -1.09% 1.5% 2.16% 2.83%
Assets 1 50,324 47,715 110,288 - 55,970 7,715 40,080 42,563
Book Value Per Share 2 21.50 24.90 34.90 - 34.50 34.80 35.10 36.60
Cash Flow per Share 2 1.990 3.710 1.450 - 0.5900 1.140 1.350 2.130
Capex 1 353 324 354 - 328 296 340 346
Capex / Sales 1.27% 1.28% 1.24% - 1.11% 0.97% 1.09% 1.08%
Announcement Date 2/20/20 2/24/21 2/15/22 2/16/23 2/28/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
C
More Ratings
Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
30
Last Close Price
12.25 USD
Average target price
13.22 USD
Spread / Average Target
+7.92%
Consensus
  1. Stock Market
  2. Equities
  3. PARA Stock
  4. Financials Paramount Global