Match Group, Inc. Website

Match Group, Inc.

NasdaqGS-MTCH

Basic

  • Market Cap

    $9,444.5M

  • EV

    $12.47B

  • Shares Out

    265.67M

  • Revenue

    $3,437.03M

  • Employees

    2,610

Margins

  • Gross

    71.83%

  • EBITDA

    29.71%

  • Operating

    26.28%

  • Pre-Tax

    22.35%

  • Net

    19.03%

  • FCF

    28.97%

Returns (5Yr Avg)

  • ROA

    7.94%

  • ROTA

    -22.57%

  • ROE

    -66.02%

  • ROCE

    18.88%

  • ROIC

    20.15%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    $38.48

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    $920.87M

  • Net Debt

    $3,024.64M

  • Debt/Equity

    -36.64

  • EBIT/Interest

    5.61

Growth (CAGR)

  • Rev 3Yr

    10.98%

  • Rev 5Yr

    -1.64%

  • Rev 10Yr

    1.3%

  • Dil EPS 3Yr

    5.58%

  • Dil EPS 5Yr

    -6.06%

  • Dil EPS 10Yr

    4.81%

  • Rev Fwd 2Yr

    6.58%

  • EBITDA Fwd 2Yr

    5.21%

  • EPS Fwd 2Yr

    7.34%

  • EPS LT Growth Est

    18.32%

Dividends

  • Yield

  • Payout

  • DPS

  • DPS Growth 3Yr

  • DPS Growth 5Yr

  • DPS Growth 10Yr

  • DPS Growth Fwd 2Yr

Select a metric from the list below to chart it

Dec '14

Dec '15

Dec '16

Dec '17

Dec '18

Dec '19

Dec '20

Dec '21

Dec '22

Dec '23

LTM

Dec '24 (E)

Dec '25 (E)

Dec '26 (E)

Total Revenues

2,051.3

2,391.3

2,983.3

3,188.8

3,364.5

3,437

Total Revenues % Chg.

18.6%

16.6%

24.8%

6.9%

5.5%

8.2%

Cost of Goods Sold, Total

527.2

635.8

839.3

957.7

951.6

968.3

Gross Profit

1,524.1

1,755.4

2,144

2,231.2

2,412.9

2,468.7

Selling General & Admin Expenses, Total

683.6

791.1

981.3

972.7

1,002.3

1,045.9

Stock-Based Compensation

R&D Expenses

152

169.8

241

333.6

384.2

401.7

Depreciation & Amortization

34.4

41.3

41.4

43.6

61.8

71.8

Amortization of Goodwill and Intangible Assets

2.1

7.5

28.6

72.6

47.7

46

Other Operating Expenses, Total

872

1,009.7

1,292.3

1,422.5

1,496

1,565.4

Operating Income

652.1

745.7

851.7

808.7

916.9

903.3

Interest Expense, Total

-111

-130.6

-130.5

-145.5

-159.9

-160.9

Interest And Investment Income

4.4

2.7

4.4

26.8

32.3

Net Interest Expenses

-106.6

-127.9

-130.5

-141.1

-133.1

-128.6

Currency Exchange Gains (Loss)

-0.9

-0.6

-1.8

-2

-7.9

-7.3

Other Non Operating Income (Expenses)

-1.5

-4.7

-22.2

2.1

0.9

0.9

EBT, Excl. Unusual Items

543

612.5

697.1

667.7

776.8

768.3

Restructuring Charges

Merger & Related Restructuring Charges

Impairment of Goodwill

Gain (Loss) On Sale Of Investments

-4

Gain (Loss) On Sale Of Assets

Asset Writedown

-6.6

-293.7

Legal Settlements

35

-441

3.5

Other Unusual Items

-16.5

EBT, Incl. Unusual Items

532.4

631

256.1

377.5

776.8

768.3

Income Tax Expense

15.1

43.3

-19.9

15.4

125.3

114.3

Earnings From Continuing Operations

517.3

587.7

276

362.1

651.5

654

Earnings Of Discontinued Operations

49.2

-366.1

0.5

-2.2

Minority Interest

-112.7

-59.3

1.2

2

0.1

-0.1

Net Income

453.8

162.3

277.7

361.9

651.5

653.9

Net Income to Common Incl Extra Items

453.8

162.3

277.7

361.9

651.5

653.9

Net Income to Common Excl. Extra Items

404.7

528.4

277.2

364.2

651.5

653.9

Total Shares Outstanding

176.1

267.3

283.5

279.6

268.9

265.5

Weighted Avg. Shares Outstanding

181.9

223.4

275

282.6

275.8

273

Weighted Avg. Shares Outstanding Dil

201.8

256

304.8

295.2

293.3

290.7

EPS

2.5

0.7

1

1.3

2.4

2.4

EPS Diluted

2.1

0.7

0.9

1.2

2.3

2.3

EBITDA

688.5

794.5

921.6

924.9

1,026.4

1,021.1

Effective Tax Rate

2.8%

6.9%

-7.8%

4.1%

16.1%

14.9%