GETTY IMAGES HOLDINGS, INC. |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3.21 USD | +2.56% |
|
+3.55% | -38.86% |
| Jul. 01 | Getty Images Holdings, Inc.(NYSE:GETY) added to Russell 3000E Index | CI |
| Jul. 01 | Getty Images Holdings, Inc.(NYSE:GETY) added to Russell 2500 Growth Index | CI |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1,074 | 2,191 | 2,116 | 1,312 | - | - |
| Enterprise Value (EV) 1 | 1,074 | 3,522 | 3,373 | 2,507 | 2,421 | 2,369 |
| P/E ratio | 34.1 x | -10.5 x | 105 x | 26.2 x | 24.8 x | 23.2 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | - | 2.37 x | 2.31 x | 1.4 x | 1.35 x | 1.31 x |
| EV / Revenue | - | 3.8 x | 3.68 x | 2.67 x | 2.5 x | 2.37 x |
| EV / EBITDA | - | 11.6 x | 11.2 x | 8.42 x | 7.81 x | 7.3 x |
| EV / FCF | - | 33.9 x | 44.6 x | 24.4 x | 18.6 x | 12.2 x |
| FCF Yield | - | 2.95% | 2.24% | 4.1% | 5.39% | 8.2% |
| Price to Book | - | 4.02 x | 3.36 x | 1.74 x | 1.52 x | 1.33 x |
| Nbr of stocks (in thousands) | 108,500 | 394,771 | 402,977 | 408,594 | - | - |
| Reference price 2 | 9.900 | 5.550 | 5.250 | 3.210 | 3.210 | 3.210 |
| Announcement Date | 7/1/22 | 3/13/23 | 3/14/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 926.2 | 916.6 | 938.2 | 969 | 999.8 |
| EBITDA 1 | - | 303.9 | 301.4 | 297.5 | 309.9 | 324.7 |
| EBIT 1 | - | 210.6 | 223 | 213.2 | 228.8 | 241.2 |
| Operating Margin | - | 22.74% | 24.33% | 22.72% | 23.62% | 24.12% |
| Earnings before Tax (EBT) 1 | - | -33.52 | -26.9 | 76.05 | 61.75 | 66.68 |
| Net income 1 | 45.68 | -147.4 | 19.34 | 51.53 | 54.88 | 59.86 |
| Net margin | - | -15.92% | 2.11% | 5.49% | 5.66% | 5.99% |
| EPS 2 | 0.2900 | -0.5300 | 0.0500 | 0.1226 | 0.1292 | 0.1381 |
| Free Cash Flow 1 | - | 103.8 | 75.72 | 102.7 | 130.4 | 194.2 |
| FCF margin | - | 11.21% | 8.26% | 10.95% | 13.46% | 19.42% |
| FCF Conversion (EBITDA) | - | 34.17% | 25.12% | 34.52% | 42.08% | 59.81% |
| FCF Conversion (Net income) | - | - | 391.52% | 199.31% | 237.63% | 324.43% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Announcement Date | 7/1/22 | 3/13/23 | 3/14/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 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 | - | 233.3 | 230.5 | 231.5 | 235.6 | 225.7 | 229.3 | 225.9 | 222.3 | 228.3 | 240.1 | 245.8 | 232.1 | 235.2 |
| EBITDA 1 | - | 74.1 | 77.67 | 74.46 | 76.09 | 66.47 | 80.28 | 72.15 | 70.21 | 71.69 | 77.45 | 78.22 | 73.85 | 73.01 |
| EBIT 1 | - | 49.8 | 77.14 | 54.21 | 49.45 | 33.47 | 59.2 | 55.82 | 55.32 | 51.68 | 57.17 | 58.14 | 52.55 | 50.16 |
| Operating Margin | - | 21.35% | 33.47% | 23.42% | 20.99% | 14.83% | 25.82% | 24.71% | 24.89% | 22.63% | 23.81% | 23.65% | 22.64% | 21.33% |
| Earnings before Tax (EBT) 1 | - | 53.92 | - | -18.18 | 6.436 | -1.388 | -13.05 | -18.9 | 24.79 | 13.79 | 16.62 | 20.85 | 15.6 | 14.92 |
| Net income 1 | 6.052 | 18.82 | - | -22.93 | 2.696 | -4.063 | -18.4 | 39.11 | 13.46 | 9.926 | 11.97 | 15.01 | 11.23 | 10.74 |
| Net margin | - | 8.07% | - | -9.91% | 1.14% | -1.8% | -8.03% | 17.31% | 6.05% | 4.35% | 4.99% | 6.11% | 4.84% | 4.57% |
| EPS 2 | 0.0300 | 0.1100 | -0.4700 | -0.0600 | 0.0100 | -0.0100 | -0.0500 | 0.0900 | 0.0300 | 0.0208 | 0.0319 | 0.0387 | 0.0300 | 0.0200 |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 7/1/22 | 8/10/22 | 11/14/22 | 3/13/23 | 5/11/23 | 8/14/23 | 11/14/23 | 3/14/24 | 5/9/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | 1,331 | 1,258 | 1,195 | 1,109 | 1,057 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | 4.38 x | 4.173 x | 4.017 x | 3.579 x | 3.256 x |
| Free Cash Flow 1 | - | 104 | 75.7 | 103 | 130 | 194 |
| ROE (net income / shareholders' equity) | - | 16.1% | 7.56% | 13.3% | 12.5% | 12.6% |
| ROA (Net income/ Total Assets) | - | - | 1.78% | 6.23% | 6.57% | 7.01% |
| Assets 1 | - | - | 1,087 | 826.6 | 834.7 | 853.7 |
| Book Value Per Share 2 | - | 1.380 | 1.560 | 1.850 | 2.120 | 2.420 |
| Cash Flow per Share 2 | - | 0.5900 | 0.3200 | 0.4700 | 0.4300 | 0.4700 |
| Capex 1 | - | 59.3 | 57 | 59.2 | 60 | 63.5 |
| Capex / Sales | - | 6.4% | 6.22% | 6.3% | 6.19% | 6.35% |
| Announcement Date | 7/1/22 | 3/13/23 | 3/14/24 | - | - | - |
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
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
7
Last Close Price
3.21
USD
Average target price
6.033
USD
Spread / Average Target
+87.95%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -38.86% | 1.31B | |
| +30.25% | 447B | |
| +40.18% | 294B | |
| +15.80% | 149B | |
| +12.23% | 96.96B | |
| +22.66% | 88.11B | |
| +67.53% | 62.66B | |
| +8.83% | 44.01B | |
| +12.53% | 33.45B | |
| -15.52% | 30.16B |
- Stock Market
- Equities
- GETY Stock
- Financials Getty Images Holdings, Inc.
