Ai-Media Technologies Ltd
ASX:AIM

Watchlist Manager
Ai-Media Technologies Ltd Logo
Ai-Media Technologies Ltd
ASX:AIM
Watchlist
Price: 0.58 AUD 1.75% Market Closed
Market Cap: 121.1m AUD
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one AIM stock under the Base Case scenario is 0.55 AUD. Compared to the current market price of 0.58 AUD, Ai-Media Technologies Ltd is Overvalued by 5%.

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
Base Case
0.55 AUD
Overvaluation 5%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

1.9
P/S
P/S
Price to Sales
1.9
vs History
46
vs Industry
24
Median 3Y
1.2
Median 5Y
1.7
Industry
1.1
Forward
1.8
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
Median 3Y
-17.3
Median 5Y
-16.7
Industry
16.1
More Details
37.2
P/OCF
P/OCF
Price to OCF
37.2
vs History
41
vs Industry
7
Median 3Y
44.9
Median 5Y
25.2
Industry
9.4
More Details
86.3
P/FCFE
P/FCFE
Price to FCFE
86.3
vs History
8
vs Industry
5
Median 3Y
-15.7
Median 5Y
-7.7
Industry
16.3
More Details
1.6
P/B
P/B
Price to Book Value
1.6
vs History
39
vs Industry
31
Median 3Y
0.9
Median 5Y
1.1
Industry
1.6
More Details
1.6
EV/S
EV/S
Enterprise Value to Sales
1.6
vs History
46
vs Industry
30
Median 3Y
1
Median 5Y
1.5
Industry
1.4
Forward
1.6
More Details
1.8
EV/GP
EV/GP
Enterprise Value to Gross Profit
1.8
vs History
50
vs Industry
55
Median 3Y
1.6
Median 5Y
2.1
Industry
4.2
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
Median 3Y
-29.5
Median 5Y
-21.9
Industry
8.2
Forward
22.2
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
Median 3Y
-29.5
Median 5Y
-21.9
Industry
11.9
More Details
33
EV/OCF
EV/OCF
Enterprise Value to OCF
33
vs History
34
vs Industry
8
Median 3Y
40.7
Median 5Y
21.3
Industry
10
More Details
50.8
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
50.8
vs History
13
vs Industry
4
Median 3Y
-17
Median 5Y
-8.9
Industry
13.7
More Details
1.4
EV/IC
EV/IC
Enterprise Value to IC
1.4
vs History
46
vs Industry
23
Median 3Y
0.8
Median 5Y
1.1
Industry
1.1
More Details

Multiples Across Competitors

AIM Competitors Multiples
Ai-Media Technologies Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Ai-Media Technologies Ltd
ASX:AIM
121.1m AUD 1.9 -43.4 -91.8 -91.8
US
Cintas Corp
NASDAQ:CTAS
91.4B USD 9 51.6 33.3 40.4
US
Copart Inc
NASDAQ:CPRT
49.7B USD 10.8 33.6 24.4 27.6
AU
Brambles Ltd
ASX:BXB
32.1B AUD 3.1 24.7 17.1 17.1
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
26.8B CAD 4.5 51.5 15.7 28.1
US
Aurora Innovation Inc
NASDAQ:AUR
10.7B USD 0 -13.5 -12.2 -11.8
FR
Spie SA
PAR:SPIE
7.6B EUR 0.8 27.7 10 16.5
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
604.8B INR 13.3 48.7 37.8 39.3
FR
Elis SA
PAR:ELIS
5.7B EUR 1.2 16.8 5.4 13.8
US
IAA Inc
F:3NI
4.9B EUR 2.7 19.2 12.4 15.6
UK
HomeServe PLC
LSE:HSV
4B GBP 2.6 29.9 13.7 21.1
P/E Multiple
Earnings Growth PEG
AU
Ai-Media Technologies Ltd
ASX:AIM
Average P/E: 33.7
Negative Multiple: -43.4 		N/A N/A
US
Cintas Corp
NASDAQ:CTAS
51.6
12%
4.3
US
Copart Inc
NASDAQ:CPRT
33.6
14%
2.4
AU
Brambles Ltd
ASX:BXB
24.7
10%
2.5
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
51.5
35%
1.5
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -13.5 N/A N/A
FR
Spie SA
PAR:SPIE
27.7
26%
1.1
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
48.7
16%
3
FR
Elis SA
PAR:ELIS
16.8
16%
1
US
I
IAA Inc
F:3NI
19.2
N/A N/A
UK
HomeServe PLC
LSE:HSV
29.9
22%
1.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Ai-Media Technologies Ltd
ASX:AIM
Average EV/EBITDA: 18.9
Negative Multiple: -91.8 		N/A N/A
US
Cintas Corp
NASDAQ:CTAS
33.3
11%
3
US
Copart Inc
NASDAQ:CPRT
24.4
14%
1.7
AU
Brambles Ltd
ASX:BXB
17.1
27%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
15.7
3%
5.2
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -12.2 N/A N/A
FR
Spie SA
PAR:SPIE
10
10%
1
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
37.8
15%
2.5
FR
Elis SA
PAR:ELIS
5.4
6%
0.9
US
I
IAA Inc
F:3NI
12.4
N/A N/A
UK
HomeServe PLC
LSE:HSV
13.7
11%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Ai-Media Technologies Ltd
ASX:AIM
Average EV/EBIT: 24.4
Negative Multiple: -91.8 		N/A N/A
US
Cintas Corp
NASDAQ:CTAS
40.4
12%
3.4
US
Copart Inc
NASDAQ:CPRT
27.6
13%
2.1
AU
Brambles Ltd
ASX:BXB
17.1
8%
2.1
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
28.1
6%
4.7
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -11.8 N/A N/A
FR
Spie SA
PAR:SPIE
16.5
15%
1.1
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
39.3
15%
2.6
FR
Elis SA
PAR:ELIS
13.8
10%
1.4
US
I
IAA Inc
F:3NI
15.6
N/A N/A
UK
HomeServe PLC
LSE:HSV
21.1
17%
1.2

See Also

Summary
AIM intrinsic value, competitors valuation, and company profile.
DCF Valuation
AIM stock valuation using Discount Cash Flow valuation method.
Relative Valuation
AIM stock valuation using valuation multiples.
Wall Street Estimates
AIM price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
AIM stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 258,500+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.