ProSiebenSat.1 Media SE

Factors to consider:

• Company pays dividends (annually): last record date 2026-05-22, amount 0.06$ (Y1.47%)
• Earnings for 6 months up through Q2 are below our estimates

Stock Forecast*

* forecast is subjective and experimental, should not be used for any investment decisions

Long term estimates were made for the period from 2025-12-31 to 2027-12-31

• 2025-12-31 to 2026-12-31 estimated range: [3.30$, 7.70$]
• 2026-12-31 to 2027-12-31 estimated range: [2.98$, 7.08$]

Financial Metrics affecting the PBSFF estimates:

• Positive: with PPE of 8.0 at the end of fiscal year the price was neutral
• Positive: Operating cash flow per share per price, % of 98.50 > 24.19
• Positive: 4.60 < Operating profit margin, % of 5.82
• Negative: 4.56 < Interest expense per share per price, % of 8.54
• Positive: 5.56 < Industry operating cash flow per share per price (median), % of 6.38
• Negative: negative Industry operating income (median)
• Positive: 12.78 < Shareholder equity ratio, % of 22.81 <= 25.20
• Positive: -7.72 < Return on assets ratio (scaled to [-100,100]) of -3.46
• Positive: Industry inventory ratio change (median), % of -0.15 <= 0