COMSCORE, INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 13.95 USD | +0.22% |
|
-3.46% | -16.47% |
| Apr. 18 | 180 Degree Capital Provides Information to Shareholders of comScore Inc | CI |
| Apr. 17 | ComScore Provides Information to Shareholders | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 346 | 181.2 | 274.5 | 106.7 | 79.41 | 66.33 | - |
| Enterprise Value (EV) 1 | 346 | 355.7 | 268.7 | 102.7 | 79.41 | 66.33 | 66.33 |
| P/E ratio | -0.93 x | -3.72 x | -4.28 x | -1.3 x | -0.84 x | 11.2 x | 5.11 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | 0.89 x | 0.51 x | 0.75 x | 0.28 x | 0.21 x | 0.17 x | 0.17 x |
| EV / Revenue | 0.89 x | 0.51 x | 0.75 x | 0.28 x | 0.21 x | 0.17 x | 0.17 x |
| EV / EBITDA | 55.7 x | 5.61 x | 8.61 x | 2.88 x | 1.8 x | 1.3 x | 1.18 x |
| EV / FCF | -18,331,960 x | -12,222,731 x | -48,216,612 x | 6,236,116 x | - | - | - |
| FCF Yield | -0% | -0% | -0% | 0% | - | - | - |
| Price to Book | - | - | - | - | - | - | - |
| Nbr of stocks (in thousands) | 3,502 | 3,639 | 4,110 | 4,600 | 4,755 | 4,755 | - |
| Reference price 2 | 98.80 | 49.80 | 66.80 | 23.20 | 16.70 | 13.95 | 13.95 |
| Announcement Date | 2/27/20 | 3/4/21 | 2/28/22 | 2/28/23 | 3/6/24 | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 388.6 | 356 | 367 | 376.4 | 371.3 | 379.1 | 397.1 |
| EBITDA 1 | 6.215 | 32.3 | 31.87 | 37.01 | 44.03 | 51.12 | 56.15 |
| EBIT 1 | -310.5 | -21.28 | -28.86 | -74.87 | -73.6 | 13.35 | - |
| Operating Margin | -79.88% | -5.98% | -7.86% | -19.89% | -19.82% | 3.52% | - |
| Earnings before Tax (EBT) 1 | -340 | -47.02 | -49.18 | -64.84 | -77.83 | 21.3 | - |
| Net income 1 | -339 | -47.92 | -62.66 | -82.07 | -95.63 | 6.1 | - |
| Net margin | -87.23% | -13.46% | -17.07% | -21.8% | -25.75% | 1.61% | - |
| EPS 2 | -106.6 | -13.40 | -15.60 | -17.80 | -19.88 | 1.250 | 2.730 |
| Free Cash Flow | -18.87 | -14.83 | -5.694 | 17.12 | - | - | - |
| FCF margin | -4.86% | -4.17% | -1.55% | 4.55% | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | 46.25% | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 2/27/20 | 3/4/21 | 2/28/22 | 2/28/23 | 3/6/24 | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 92.49 | 96.54 | 93.97 | 91.43 | 92.78 | 98.24 | 91.56 | 93.68 | 91 | 95.1 | 89.2 | 92.88 | 95.38 | 101.7 | 92.55 |
| EBITDA 1 | 11.26 | 12.42 | 6.789 | 6.483 | 11.72 | 12.02 | 5.244 | 8.847 | 13.4 | 16.44 | 7.858 | 10.63 | 13.49 | 19.18 | 9.416 |
| EBIT 1 | -4.022 | -2.494 | -10.55 | -11.31 | -56.44 | 3.425 | -3.827 | 2.486 | 2.067 | -24.46 | -1.8 | 0.4 | 4.4 | 10.4 | - |
| Operating Margin | -4.35% | -2.58% | -11.22% | -12.37% | -60.83% | 3.49% | -4.18% | 2.65% | 2.27% | -25.72% | -2.02% | 0.43% | 4.61% | 10.23% | - |
| Earnings before Tax (EBT) 1 | 2.702 | 1.576 | -7.893 | -4.402 | -52.47 | -0.074 | -7.457 | -46.3 | 3.359 | -27.43 | - | 2.45 | 6.45 | 12.45 | - |
| Net income 1 | -1.93 | -1.027 | -13.1 | -8.918 | -56.29 | -3.763 | -12.5 | -48.78 | -1.668 | -32.69 | -3.8 | -1.35 | 2.65 | 8.65 | - |
| Net margin | -2.09% | -1.06% | -13.94% | -9.75% | -60.67% | -3.83% | -13.65% | -52.07% | -1.83% | -34.37% | -4.26% | -1.45% | 2.78% | 8.51% | - |
| EPS 2 | -0.4000 | -0.2000 | -2.800 | -2.000 | -12.00 | -0.8000 | -2.600 | -10.20 | -0.4000 | -6.690 | -0.7750 | -0.2700 | 0.5300 | 1.750 | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/8/21 | 2/28/22 | 5/10/22 | 8/9/22 | 11/8/22 | 2/28/23 | 5/9/23 | 8/8/23 | 11/6/23 | 3/6/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | 174 | - | - | - | - | - |
| Net Cash position | - | - | 5.85 | 4.04 | - | - | - |
| Leverage (Debt/EBITDA) | - | 5.399 x | - | - | - | - | - |
| Free Cash Flow | -18.9 | -14.8 | -5.69 | 17.1 | - | - | - |
| ROE (net income / shareholders' equity) | - | - | - | - | - | - | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - |
| Book Value Per Share | - | - | - | - | - | - | - |
| Cash Flow per Share | -1.460 | 0.2000 | - | - | - | - | - |
| Capex | 14.2 | 15.6 | 15.6 | 17.8 | - | - | - |
| Capex / Sales | 3.66% | 4.37% | 4.24% | 4.73% | - | - | - |
| Announcement Date | 2/27/20 | 3/4/21 | 2/28/22 | 2/28/23 | 3/6/24 | - | - |
1USD in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C-
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
3
Last Close Price
13.95
USD
Average target price
22
USD
Spread / Average Target
+57.71%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -16.47% | 66.33M | |
| +24.29% | 27.88B | |
| +10.84% | 18.78B | |
| +8.39% | 13.65B | |
| -3.58% | 11.88B | |
| +7.89% | 10.86B | |
| +7.47% | 4.45B | |
| -12.44% | 3.74B | |
| +35.03% | 3.4B | |
| +16.26% | 3.31B |
- Stock Market
- Equities
- SCOR Stock
- Financials comScore, Inc.
