Ai-Media Technologies Ltd
ASX:AIM

Watchlist Manager
Ai-Media Technologies Ltd Logo
Ai-Media Technologies Ltd
ASX:AIM
Watchlist
Price: 0.745 AUD Market Closed
Market Cap: 155.6m 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 0.745 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

Valuation Multiples

vs History
34
vs Industry
24
Median 3Y
1.2
Median 5Y
1.9
Industry
1.2
Forward
2.2
vs History
vs Industry
Median 3Y
-20.5
Median 5Y
-17.6
Industry
16.6
vs History
47
vs Industry
7
Median 3Y
44.9
Median 5Y
26.9
Industry
10.1
vs History
22
vs Industry
5
Median 3Y
22.2
Median 5Y
-7.2
Industry
16.7
vs History
28
vs Industry
31
Median 3Y
1
Median 5Y
1.5
Industry
1.7
vs History
34
vs Industry
30
Median 3Y
1
Median 5Y
1.6
Industry
1.5
Forward
2
vs History
42
vs Industry
55
Median 3Y
1.7
Median 5Y
2.3
Industry
4.2
vs History
vs Industry
Median 3Y
-90.8
Median 5Y
-26.1
Industry
8.5
Forward
36.8
vs History
vs Industry
Median 3Y
-90.8
Median 5Y
-26.1
Industry
12.6
Forward
-1 398.2
vs History
47
vs Industry
8
Median 3Y
40.7
Median 5Y
22.2
Industry
10.9
vs History
20
vs Industry
4
Median 3Y
21.3
Median 5Y
-7
Industry
15.1
vs History
33
vs Industry
23
Median 3Y
0.9
Median 5Y
1.4
Industry
1.2

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
155.6m AUD 2.4 -93 -290.6 -290.6
US
Cintas Corp
NASDAQ:CTAS
75.7B USD 7.2 40.8 26.7 32.4
US
Copart Inc
NASDAQ:CPRT
37.5B USD 8 23.6 16.6 18.7
AU
Brambles Ltd
ASX:BXB
31.1B AUD 3.1 23.1 16.4 16.3
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
26.3B CAD 4.2 48.9 18.6 27.2
FR
Spie SA
PAR:SPIE
8.1B EUR 0.8 40.1 10.3 17.1
US
Aurora Innovation Inc
NASDAQ:AUR
8.1B USD 4 033.7 -9.8 -8.1 -7.9
FR
Elis SA
PAR:ELIS
5.5B EUR 1.2 14.8 5.3 13.4
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
536.8B INR 11.2 39.1 31.4 32.5
US
IAA Inc
F:3NI
4.9B EUR 2.8 19.8 12.8 16
DK
Iss A/S
CSE:ISS
36.1B DKK 0.4 13.2 6.9 9.5
P/E Multiple
Earnings Growth PEG
AU
Ai-Media Technologies Ltd
ASX:AIM
Average P/E: 29.3
Negative Multiple: -93
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
40.8
11%
3.7
US
Copart Inc
NASDAQ:CPRT
23.6
6%
3.9
AU
Brambles Ltd
ASX:BXB
23.1
10%
2.3
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
48.9
35%
1.4
FR
Spie SA
PAR:SPIE
40.1
28%
1.4
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -9.8 N/A N/A
FR
Elis SA
PAR:ELIS
14.8
15%
1
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
39.1
13%
3
US
I
IAA Inc
F:3NI
19.8
N/A N/A
DK
Iss A/S
CSE:ISS
13.2
13%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Ai-Media Technologies Ltd
ASX:AIM
Average EV/EBITDA: 16.1
Negative Multiple: -290.6
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
26.7
10%
2.7
US
Copart Inc
NASDAQ:CPRT
16.6
7%
2.4
AU
Brambles Ltd
ASX:BXB
16.4
27%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
18.6
10%
1.9
FR
Spie SA
PAR:SPIE
10.3
10%
1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -8.1 N/A N/A
FR
Elis SA
PAR:ELIS
5.3
6%
0.9
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
31.4
14%
2.2
US
I
IAA Inc
F:3NI
12.8
N/A N/A
DK
Iss A/S
CSE:ISS
6.9
6%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Ai-Media Technologies Ltd
ASX:AIM
Average EV/EBIT: 20.3
Negative Multiple: -290.6
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
32.4
11%
2.9
US
Copart Inc
NASDAQ:CPRT
18.7
7%
2.7
AU
Brambles Ltd
ASX:BXB
16.3
9%
1.8
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
27.2
9%
3
FR
Spie SA
PAR:SPIE
17.1
15%
1.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -7.9 N/A N/A
FR
Elis SA
PAR:ELIS
13.4
10%
1.3
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
32.5
14%
2.3
US
I
IAA Inc
F:3NI
16
N/A N/A
DK
Iss A/S
CSE:ISS
9.5
7%
1.4