ARN Media Ltd
ASX:A1N

Watchlist Manager
ARN Media Ltd Logo
ARN Media Ltd
ASX:A1N
Watchlist
Price: 0.4 AUD Market Closed
Market Cap: 125.2m AUD

Relative Value

The Relative Value of one A1N stock under the Base Case scenario is hidden AUD. Compared to the current market price of 0.4 AUD, ARN Media Ltd is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

A1N Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
72
Median 3Y
0.7
Median 5Y
1
Industry
1.5
Forward
0.4
vs History
vs Industry
10
Median 3Y
-3.1
Median 5Y
-2
Industry
17.2
Forward
8.5
vs History
96
vs Industry
53
Median 3Y
8.8
Median 5Y
9
Industry
11.1
vs History
34
vs Industry
34
Median 3Y
12.2
Median 5Y
9.9
Industry
15.4
vs History
96
vs Industry
64
Median 3Y
0.9
Median 5Y
0.9
Industry
1.8
vs History
96
vs Industry
40
Median 3Y
1.2
Median 5Y
1.4
Industry
1.6
Forward
0.9
vs History
96
vs Industry
55
Median 3Y
1.3
Median 5Y
1.5
Industry
3.5
vs History
73
vs Industry
13
Median 3Y
9.7
Median 5Y
10.7
Industry
8.9
Forward
4.2
vs History
74
vs Industry
16
Median 3Y
9.7
Median 5Y
10.7
Industry
12.7
Forward
7.5
vs History
96
vs Industry
28
Median 3Y
12.1
Median 5Y
10.9
Industry
10.5
vs History
77
vs Industry
24
Median 3Y
5
Median 5Y
7.4
Industry
12.7
vs History
96
vs Industry
60
Median 3Y
0.7
Median 5Y
0.6
Industry
1.4

Multiples Across Competitors

A1N Competitors Multiples
ARN Media Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
ARN Media Ltd
ASX:A1N
125.2m AUD 0.4 -9.4 8.2 8.2
US
Fox Corp
NASDAQ:FOXA
33.7B USD 2 16.5 9.9 11.1
US
ViacomCBS Inc
LSE:0A65
24.3B USD 0.8 -89.5 12 14.7
US
Paramount Global
NASDAQ:PARA
7.4B USD 0.3 -1.4 6.2 7.1
LU
RTL Group SA
XETRA:RRTL
5.5B EUR 0.9 15.5 7.6 12.4
US
Nexstar Media Group Inc
NASDAQ:NXST
6.3B USD 1.2 12 6.7 12
JP
Nippon Television Holdings Inc
TSE:9404
956.8B JPY 2 17.2 10.1 12.1
JP
TBS Holdings Inc
TSE:9401
942B JPY 2.2 16.9 21.7 39.5
JP
Fuji Media Holdings Inc
TSE:4676
933B JPY 1.8 -59.7 100.8 -131
ID
Elang Mahkota Teknologi Tbk PT
IDX:EMTK
70.3T IDR 4 9.3 39.5 39.5
UK
ITV PLC
LSE:ITV
3B GBP 0.9 16.2 6.9 11
P/E Multiple
Earnings Growth PEG
AU
ARN Media Ltd
ASX:A1N
Average P/E: 14.8
Negative Multiple: -9.4
75%
N/A
US
Fox Corp
NASDAQ:FOXA
16.5
-1%
N/A
US
V
ViacomCBS Inc
LSE:0A65
Negative Multiple: -89.5 N/A N/A
US
Paramount Global
NASDAQ:PARA
Negative Multiple: -1.4 N/A N/A
LU
RTL Group SA
XETRA:RRTL
15.5
-2%
N/A
US
Nexstar Media Group Inc
NASDAQ:NXST
12
-10%
N/A
JP
N
Nippon Television Holdings Inc
TSE:9404
17.2
13%
1.3
JP
TBS Holdings Inc
TSE:9401
16.9
5%
3.4
JP
Fuji Media Holdings Inc
TSE:4676
Negative Multiple: -59.7 N/A N/A
ID
Elang Mahkota Teknologi Tbk PT
IDX:EMTK
9.3
2%
4.7
UK
ITV PLC
LSE:ITV
16.2
-6%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
ARN Media Ltd
ASX:A1N
Average EV/EBIT: 16.7
8.2
17%
0.5
US
Fox Corp
NASDAQ:FOXA
11.1
-1%
N/A
US
V
ViacomCBS Inc
LSE:0A65
14.7
-2%
N/A
US
Paramount Global
NASDAQ:PARA
7.1
-6%
N/A
LU
RTL Group SA
XETRA:RRTL
12.4
10%
1.2
US
Nexstar Media Group Inc
NASDAQ:NXST
12
-9%
N/A
JP
N
Nippon Television Holdings Inc
TSE:9404
12.1
N/A N/A
JP
TBS Holdings Inc
TSE:9401
39.5
N/A N/A
JP
Fuji Media Holdings Inc
TSE:4676
Negative Multiple: -131 N/A N/A
ID
Elang Mahkota Teknologi Tbk PT
IDX:EMTK
39.5
42%
0.9
UK
ITV PLC
LSE:ITV
11
-1%
N/A