SXL Relative Valuation - Southern Cross Media Group Ltd

Watchlist Manager

Watchlist

Price: 0.545 AUD Market Closed

Market Cap: AU$260.9m

	Southern Cross Media Group Ltd ASX:SXL	AU

Multiples-Based Value

The Multiples-Based Value of one SXL stock under the Base Case scenario is 1.688 AUD. Compared to the current market price of 0.545 AUD, Southern Cross Media Group Ltd is Undervalued by 68%.

Multiples-Based 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.

What is relative valuation?

How is Multiples-Based Value calculated?

SXL Multiples-Based Value

Base Case

Undervaluation 68%

Multiples-Based Value

Price AU$0.545

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
AU		Southern Cross Media Group Ltd ASX:SXL	260.9m AUD	0.6	-188.1	25.8	25.8
US		Fox Corp NASDAQ:FOXA	25.2B USD	1.5	13.3	8.4	9.4
US	V	ViacomCBS Inc LSE:0A65	24.3B USD	0.8	-39.2	11.3	15.3
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	5.6	11.9	35.7
US		Nexstar Media Group Inc NASDAQ:NXST	5.6B USD	1.1	61.3	7	13.4
JP		TBS Holdings Inc TSE:9401	869B JPY	2.1	15.5	20.4	37.1
JP	N	Nippon Television Holdings Inc TSE:9404	768.2B JPY	1.6	12.2	7	8.2
JP		Fuji Media Holdings Inc TSE:4676	634.7B JPY	1.9	-50.9	164.2	-65.5
UK		ITV PLC LSE:ITV	2.9B GBP	0.8	13.2	5.7	7.1
SA	M	MBC Group CJSC SAU:4072	12.8B SAR	2.5	25.5	19.4	23.3

				Revenue Growth	P/S to Growth
AU		Southern Cross Media Group Ltd ASX:SXL	Average P/S: 1.3 0.6	54%	0
US		Fox Corp NASDAQ:FOXA	1.5	2%	0.8
US	V	ViacomCBS Inc LSE:0A65	0.8	4%	0.2
US		Paramount Global NASDAQ:PARA	0.3	0%	N/A
LU		RTL Group SA XETRA:RRTL	0.9	4%	0.2
US		Nexstar Media Group Inc NASDAQ:NXST	1.1	4%	0.3
JP		TBS Holdings Inc TSE:9401	2.1	4%	0.5
JP	N	Nippon Television Holdings Inc TSE:9404	1.6	3%	0.5
JP		Fuji Media Holdings Inc TSE:4676	1.9	5%	0.4
UK		ITV PLC LSE:ITV	0.8	3%	0.3
SA	M	MBC Group CJSC SAU:4072	2.5	12%	0.2

				Earnings Growth	PEG
AU		Southern Cross Media Group Ltd ASX:SXL	Average P/E: 21 Negative Multiple: -188.1	83%	N/A
US		Fox Corp NASDAQ:FOXA	13.3	-1%	N/A
US	V	ViacomCBS Inc LSE:0A65	Negative Multiple: -39.2	N/A	N/A
US		Paramount Global NASDAQ:PARA	Negative Multiple: -1.4	N/A	N/A
LU		RTL Group SA XETRA:RRTL	5.6	N/A	N/A
US		Nexstar Media Group Inc NASDAQ:NXST	61.3	117%	0.5
JP		TBS Holdings Inc TSE:9401	15.5	7%	2.2
JP	N	Nippon Television Holdings Inc TSE:9404	12.2	14%	0.9
JP		Fuji Media Holdings Inc TSE:4676	Negative Multiple: -50.9	N/A	N/A
UK		ITV PLC LSE:ITV	13.2	N/A	N/A
SA	M	MBC Group CJSC SAU:4072	25.5	15%	1.7

				EBITDA Growth	EV/EBITDA to Growth
AU		Southern Cross Media Group Ltd ASX:SXL	Average EV/EBITDA: 26.1 25.8	71%	0.4
US		Fox Corp NASDAQ:FOXA	8.4	0%	N/A
US	V	ViacomCBS Inc LSE:0A65	11.3	11%	1
US		Paramount Global NASDAQ:PARA	6.2	-6%	N/A
LU		RTL Group SA XETRA:RRTL	11.9	N/A	N/A
US		Nexstar Media Group Inc NASDAQ:NXST	7	8%	0.9
JP		TBS Holdings Inc TSE:9401	20.4	10%	2
JP	N	Nippon Television Holdings Inc TSE:9404	7	7%	1
JP		Fuji Media Holdings Inc TSE:4676	164.2	16%	10.3
UK		ITV PLC LSE:ITV	5.7	N/A	N/A
SA	M	MBC Group CJSC SAU:4072	19.4	54%	0.4

				EBIT Growth	EV/EBIT to Growth
AU		Southern Cross Media Group Ltd ASX:SXL	Average EV/EBIT: 18.2 25.8	60%	0.4
US		Fox Corp NASDAQ:FOXA	9.4	0%	N/A
US	V	ViacomCBS Inc LSE:0A65	15.3	10%	1.5
US		Paramount Global NASDAQ:PARA	7.1	-6%	N/A
LU		RTL Group SA XETRA:RRTL	35.7	80%	0.4
US		Nexstar Media Group Inc NASDAQ:NXST	13.4	23%	0.6
JP		TBS Holdings Inc TSE:9401	37.1	N/A	N/A
JP	N	Nippon Television Holdings Inc TSE:9404	8.2	N/A	N/A
JP		Fuji Media Holdings Inc TSE:4676	Negative Multiple: -65.5	N/A	N/A
UK		ITV PLC LSE:ITV	7.1	-2%	N/A
SA	M	MBC Group CJSC SAU:4072	23.3	55%	0.4

Southern Cross Media Group Ltd
ASX:SXL

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

SXL Competitors Multiples
Southern Cross Media Group Ltd Competitors

See Also

Company

Help

Tools

Stocks

Southern Cross Media Group Ltd ASX:SXL

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

SXL Competitors Multiples Southern Cross Media Group Ltd Competitors

See Also

Company

Help

Tools

Stocks

Southern Cross Media Group Ltd
ASX:SXL

SXL Competitors Multiples
Southern Cross Media Group Ltd Competitors