Ai-Media Technologies Ltd
ASX:AIM

Watchlist Manager
Ai-Media Technologies Ltd Logo
Ai-Media Technologies Ltd
ASX:AIM
Watchlist
Price: 0.53 AUD -7.02% Market Closed
Market Cap: 110.7m 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 0.53 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
49
vs Industry
24
Median 3Y
1.2
Median 5Y
1.7
Industry
1.1
Forward
1.6
vs History
vs Industry
Median 3Y
-17.3
Median 5Y
-16.8
Industry
15.7
vs History
44
vs Industry
7
Median 3Y
44.9
Median 5Y
25.3
Industry
9.4
vs History
10
vs Industry
5
Median 3Y
-13.9
Median 5Y
-7.6
Industry
15.4
vs History
42
vs Industry
31
Median 3Y
0.9
Median 5Y
1.1
Industry
1.6
vs History
47
vs Industry
30
Median 3Y
1
Median 5Y
1.5
Industry
1.4
Forward
1.4
vs History
50
vs Industry
55
Median 3Y
1.6
Median 5Y
1.8
Industry
4.1
vs History
vs Industry
Median 3Y
-29.5
Median 5Y
-22.2
Industry
8.1
Forward
20
vs History
vs Industry
Median 3Y
-29.5
Median 5Y
-22.2
Industry
11.8
vs History
35
vs Industry
8
Median 3Y
40.7
Median 5Y
21.6
Industry
9.9
vs History
15
vs Industry
4
Median 3Y
-14.7
Median 5Y
-8.7
Industry
13.5
vs History
47
vs Industry
23
Median 3Y
0.8
Median 5Y
1.2
Industry
1.1

Multiples Across Competitors

AIM Competitors Multiples
Ai-Media Technologies Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Ai-Media Technologies Ltd
ASX:AIM
110.7m AUD 1.7 -39.6 -82.9 -82.9
US
Cintas Corp
NASDAQ:CTAS
89.6B USD 8.8 50.6 32.7 39.6
US
Copart Inc
NASDAQ:CPRT
46.9B USD 10.2 31.7 22.9 25.9
MY
Frontken Corporation Bhd
KLSE:FRONTKN
96.1B MYR 171.3 697.5 438.1 483.8
AU
Brambles Ltd
ASX:BXB
31.8B AUD 3.1 24.8 17.1 17.1
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
26.7B CAD 4.5 52 15.8 28.3
US
Aurora Innovation Inc
NASDAQ:AUR
9.6B USD 0 -12.2 -10.8 -10.5
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
616.5B INR 13.2 46.9 38.1 39.5
FR
Elis SA
PAR:ELIS
5.6B EUR 1.2 16.5 5.3 13.7
US
IAA Inc
F:3NI
4.9B EUR 2.7 19.5 12.6 15.8
P/E Multiple
Earnings Growth PEG
AU
Ai-Media Technologies Ltd
ASX:AIM
Average P/E: 107.5
Negative Multiple: -39.6
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
50.6
12%
4.2
US
Copart Inc
NASDAQ:CPRT
31.7
14%
2.3
MY
F
Frontken Corporation Bhd
KLSE:FRONTKN
697.5
19%
36.7
AU
Brambles Ltd
ASX:BXB
24.8
10%
2.5
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
52
35%
1.5
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -12.2 N/A N/A
FR
Spie SA
PAR:SPIE
27.7
26%
1.1
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
46.9
12%
3.9
FR
Elis SA
PAR:ELIS
16.5
16%
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: 65.9
Negative Multiple: -82.9
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
32.7
11%
3
US
Copart Inc
NASDAQ:CPRT
22.9
14%
1.6
MY
F
Frontken Corporation Bhd
KLSE:FRONTKN
438.1
17%
25.8
AU
Brambles Ltd
ASX:BXB
17.1
27%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
15.8
3%
5.3
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -10.8 N/A N/A
FR
Spie SA
PAR:SPIE
10
10%
1
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
38.1
14%
2.7
FR
Elis SA
PAR:ELIS
5.3
6%
0.9
US
I
IAA Inc
F:3NI
12.6
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Ai-Media Technologies Ltd
ASX:AIM
Average EV/EBIT: 75.6
Negative Multiple: -82.9
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
39.6
12%
3.3
US
Copart Inc
NASDAQ:CPRT
25.9
13%
2
MY
F
Frontken Corporation Bhd
KLSE:FRONTKN
483.8
19%
25.5
AU
Brambles Ltd
ASX:BXB
17.1
8%
2.1
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
28.3
6%
4.7
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -10.5 N/A N/A
FR
Spie SA
PAR:SPIE
16.5
15%
1.1
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
39.5
14%
2.8
FR
Elis SA
PAR:ELIS
13.7
10%
1.4
US
I
IAA Inc
F:3NI
15.8
N/A N/A