E

Eletromidia SA
BOVESPA:ELMD3

Watchlist Manager
Eletromidia SA
BOVESPA:ELMD3
Watchlist
Price: 31 BRL -1.27% Market Closed
Market Cap: R$4.5B

Relative Value

The Relative Value of one ELMD3 stock under the Base Case scenario is 23.04 BRL. Compared to the current market price of 31 BRL, Eletromidia SA is Overvalued by 26%.

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.

ELMD3 Relative Value
Base Case
23.04 BRL
Overvaluation 26%
Relative Value
Price
E
Worst Case
Base Case
Best Case

Multiples Across Competitors

ELMD3 Competitors Multiples
Eletromidia SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
BR
Eletromidia SA
BOVESPA:ELMD3
4.3B BRL 3.4 38.5 11.8 16.5
FR
Publicis Groupe SA
PAR:PUB
19.2B EUR 1.2 11.4 6.5 8.6
US
Omnicom Group Inc
NYSE:OMC
22.2B USD 1.4 16.6 8.9 9.8
CN
Focus Media Information Technology Co Ltd
SZSE:002027
106.4B CNY 8.5 19.7 16.9 16.9
UK
Informa PLC
LSE:INF
10.8B GBP 2.9 153.9 11.3 17.5
CN
BlueFocus Intelligent Communications Group Co Ltd
SZSE:300058
78B CNY 1.2 -357.7 -361.3 -361.3
CN
Leo Group Co Ltd
SZSE:002131
68.9B CNY 3.5 140.9 576.5 576.5
US
Interpublic Group of Companies Inc
NYSE:IPG
9.2B USD 0.9 16.8 6.3 7.4
HK
QMMM Holdings Ltd
NASDAQ:QMMM
6.8B USD 1 740.7 -2 306.1 -2 321.9 -2 296.7
JP
Dentsu Group Inc
TSE:4324
721.8B JPY 0.5 -2.8 3.6 5.4
FR
JCDecaux SA
OTC:JCDXF
4.4B USD 1 15.6 4.7 13.7
P/E Multiple
Earnings Growth PEG
BR
E
Eletromidia SA
BOVESPA:ELMD3
Average P/E: 51.7
38.5
N/A N/A
FR
Publicis Groupe SA
PAR:PUB
11.4
9%
1.3
US
Omnicom Group Inc
NYSE:OMC
16.6
35%
0.5
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
19.7
9%
2.2
UK
Informa PLC
LSE:INF
153.9
43%
3.6
CN
BlueFocus Intelligent Communications Group Co Ltd
SZSE:300058
Negative Multiple: -357.7 N/A N/A
CN
Leo Group Co Ltd
SZSE:002131
140.9
N/A N/A
US
Interpublic Group of Companies Inc
NYSE:IPG
16.8
21%
0.8
HK
QMMM Holdings Ltd
NASDAQ:QMMM
Negative Multiple: -2 306.1 N/A N/A
JP
Dentsu Group Inc
TSE:4324
Negative Multiple: -2.8 N/A N/A
FR
JCDecaux SA
OTC:JCDXF
15.6
7%
2.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
BR
E
Eletromidia SA
BOVESPA:ELMD3
Average EV/EBITDA: 71.8
11.8
N/A N/A
FR
Publicis Groupe SA
PAR:PUB
6.5
3%
2.2
US
Omnicom Group Inc
NYSE:OMC
8.9
22%
0.4
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
16.9
16%
1.1
UK
Informa PLC
LSE:INF
11.3
11%
1
CN
BlueFocus Intelligent Communications Group Co Ltd
SZSE:300058
Negative Multiple: -361.3 N/A N/A
CN
Leo Group Co Ltd
SZSE:002131
576.5
N/A N/A
US
Interpublic Group of Companies Inc
NYSE:IPG
6.3
4%
1.6
HK
QMMM Holdings Ltd
NASDAQ:QMMM
Negative Multiple: -2 321.9 N/A N/A
JP
Dentsu Group Inc
TSE:4324
3.6
4%
0.9
FR
JCDecaux SA
OTC:JCDXF
4.7
-12%
N/A