Ai-Media Technologies Ltd
ASX:AIM

Watchlist Manager
Ai-Media Technologies Ltd Logo
Ai-Media Technologies Ltd
ASX:AIM
Watchlist
Price: 0.695 AUD -2.11%
Market Cap: 145.1m AUD

Relative Value

The Relative Value of one AIM stock under the Base Case scenario is hidden AUD. Compared to the current market price of 0.695 AUD, Ai-Media Technologies 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.

AIM Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

AIM Competitors Multiples
Ai-Media Technologies 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
Ai-Media Technologies Ltd
ASX:AIM
144.1m AUD 2.2 -86.8 -269.1 -269.1
US
Cintas Corp
NASDAQ:CTAS
78.1B USD 7.2 41.3 26.9 32.4
US
Copart Inc
NASDAQ:CPRT
39.7B USD 8.5 24.9 17.8 20
AU
Brambles Ltd
ASX:BXB
31.8B AUD 3.2 23.8 11.3 11.3
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
29.2B CAD 4.6 53.6 14.6 21.3
US
RB Global Inc
F:J1F
17.7B EUR 4.5 52.6 23.2 33.8
FR
Spie SA
PAR:SPIE
7.9B EUR 0.8 38.8 10 16.6
US
Aurora Innovation Inc
NASDAQ:AUR
9B USD 4 506.6 -11.2 -9.3 -9
FR
Elis SA
PAR:ELIS
5.6B EUR 1.2 15.1 5.3 13.5
DK
Iss A/S
CSE:ISS
40.2B DKK 0.5 14.7 7.7 10.5
US
IAA Inc
F:3NI
4.9B EUR 2.7 19.5 14.7 18.4
P/S Multiple
Revenue Growth P/S to Growth
AU
Ai-Media Technologies Ltd
ASX:AIM
Average P/S: 412.9
2.2
18%
0.1
US
Cintas Corp
NASDAQ:CTAS
7.2
8%
0.9
US
Copart Inc
NASDAQ:CPRT
8.5
6%
1.4
AU
Brambles Ltd
ASX:BXB
3.2
6%
0.5
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
4.6
5%
0.9
US
RB Global Inc
F:J1F
4.5
5%
0.9
FR
Spie SA
PAR:SPIE
0.8
6%
0.1
US
Aurora Innovation Inc
NASDAQ:AUR
4 506.6
N/A N/A
FR
Elis SA
PAR:ELIS
1.2
5%
0.2
DK
Iss A/S
CSE:ISS
0.5
4%
0.1
US
I
IAA Inc
F:3NI
2.7
N/A N/A
P/E Multiple
Earnings Growth PEG
AU
Ai-Media Technologies Ltd
ASX:AIM
Average P/E: 31.6
Negative Multiple: -86.8
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
41.3
11%
3.8
US
Copart Inc
NASDAQ:CPRT
24.9
6%
4.2
AU
Brambles Ltd
ASX:BXB
23.8
10%
2.4
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
53.6
35%
1.5
US
RB Global Inc
F:J1F
52.6
35%
1.5
FR
Spie SA
PAR:SPIE
38.8
28%
1.4
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -11.2 N/A N/A
FR
Elis SA
PAR:ELIS
15.1
15%
1
DK
Iss A/S
CSE:ISS
14.7
13%
1.1
US
I
IAA Inc
F:3NI
19.5
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Ai-Media Technologies Ltd
ASX:AIM
Average EV/EBITDA: 14.6
Negative Multiple: -269.1
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
26.9
10%
2.7
US
Copart Inc
NASDAQ:CPRT
17.8
7%
2.5
AU
Brambles Ltd
ASX:BXB
11.3
27%
0.4
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
14.6
11%
1.3
US
RB Global Inc
F:J1F
23.2
11%
2.1
FR
Spie SA
PAR:SPIE
10
10%
1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -9.3 N/A N/A
FR
Elis SA
PAR:ELIS
5.3
6%
0.9
DK
Iss A/S
CSE:ISS
7.7
6%
1.3
US
I
IAA Inc
F:3NI
14.7
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Ai-Media Technologies Ltd
ASX:AIM
Average EV/EBIT: 19.8
Negative Multiple: -269.1
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
32.4
11%
2.9
US
Copart Inc
NASDAQ:CPRT
20
7%
2.9
AU
Brambles Ltd
ASX:BXB
11.3
9%
1.3
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
21.3
9%
2.4
US
RB Global Inc
F:J1F
33.8
9%
3.8
FR
Spie SA
PAR:SPIE
16.6
15%
1.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -9 N/A N/A
FR
Elis SA
PAR:ELIS
13.5
10%
1.4
DK
Iss A/S
CSE:ISS
10.5
7%
1.5
US
I
IAA Inc
F:3NI
18.4
N/A N/A