TKO

NYSE

TKO Group Holdings, Inc.

Communication Services, Movies & Entertainment

$186.56

close 7 Aug 2026

+3.64%

52-week change

$35.31B

market cap

$164.00

$226.94

52-week range

Expected price

$339.00 – $414.33

Current price

$186.56

Signal

Could be undervalued

A historical-multiple reference, never a fair-value claim. The band uses only data public at each date and ends at the latest month — no forward estimates.

Current multiples

P/E (TTM)65.46x

P/S (TTM)6.66x

P/B10.40x

EV/EBITDA (TTM)25.80x

FCF yield (TTM)4.74%

PEG (TTM, GAAP)—

Context

P/E, own 5-year average1,127.12x

P/E, sector median16.67x*

Price at 5-year median P/E$227.26*

Indicated dividend yield1.69%

Forward — analyst consensus

Forward P/E (FY2026)40.11x*

Forward P/E (FY2027)37.95x

Forward PEG7.06*

Consensus EPS FY2026 (9 analysts)$4.65

EPS growth (FY2026→FY2027)5.68%

Revenue growth (FY2026)22.90%

Street view

Price target (mean)$232.47*

Target upside24.61%

Ratings (buy / hold / sell)18 / 4 / 0

FY2026 EPS revisions, 30d (up / down)1 / 5

5-year history

Dashed line: average of month-end values

P/E (TTM)

P/S (TTM)

P/B

FCF yield (TTM)

Dividend yield

period to 30 Jun 2026, filed 3 Aug 2026, close 7 Aug 2026

Discounted cash flow

Ten projected years plus a perpetuity, prefilled from filings — a model to argue with, never a fair-value claim.

Free cash flow, last ten years and TTM

Assumptions

Growth rate, years 1–10%

Perpetual growth%Discount rate%

Base FCF$M

As filed — not assumptions

Current price$186.56

Cash & equivalents$592.49M

Total debt$4.63B

Shares outstanding189.27M

Result

DCF price per share$904.33

Current price$186.56

Margin of safety+384.74%

PV of years 1–10$40.75B

PV of terminal value$134.45B

Equity value$171.16B

Market-implied growth+5.48%

Projected FCF, years 1–10

Hover for PV and growth

Projection detail

Override growth for any year; blank years use the uniform rate

Year	2026	2027	2028	2029	2030	2031	2032	2033	2034	2035	Terminal
Growth, %											2.5
FCF	$2.09B	$2.61B	$3.27B	$4.08B	$5.10B	$6.38B	$7.97B	$9.97B	$12.46B	$15.58B	$290.26B
PV	$1.94B	$2.24B	$2.59B	$3.00B	$3.47B	$4.02B	$4.65B	$5.39B	$6.23B	$7.21B	$134.45B

period to 30 Jun 2026, filed 3 Aug 2026, close 7 Aug 2026