NORTHM Relative Valuation - North Media A/S

Watchlist Manager

Watchlist

Price: 46.3 DKK -0.86%

Market Cap: kr834.6m

Relative Value

The Relative Value of one NORTHM stock under the Base Case scenario is hidden DKK. Compared to the current market price of 46.3 DKK, North Media A/S 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.

What is Relative Valuation?

How is Relative Value calculated?

NORTHM Relative Value

Show

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
DK		North Media A/S CSE:NORTHM	834.6m DKK	0.7	-9.2	-1.2	-0.6
US		News Corp NASDAQ:NWSA	12.6B USD	1.5	11	8.5	12.5
US		New York Times Co NYSE:NYT	11.2B USD	4	32.6	19.8	23.5
NO		Schibsted ASA OSE:SCHA	78B NOK	9.4	6	22.1	79.6
UK		Pearson PLC LSE:PSON	5.9B GBP	1.7	13.3	8.9	12.4
ZA	C	Caxton and CTP Publishers and Printers Ltd JSE:CAT	5.1B ZAR	0.8	8.5	2.5	3.7
CN		China Literature Ltd HKEX:772	40.9B HKD	5.5	284.9	-51.8	-51.8
DE		Springer Nature AG & Co KgaA XETRA:SPG	3.3B EUR	1.8	20.5	6.5	10.9
CN		People.cn Co Ltd SSE:603000	26.4B CNY	12.9	141.5	138.6	138.6
CN		Jiangsu Phoenix Publishing & Media Corp Ltd SSE:601928	25.7B CNY	1.9	13.1	16.2	16.2
SA		Saudi Research and Media Group SAU:4210	12.1B SAR	4.3	-97.3	47.1	-364.9

				Revenue Growth	P/S to Growth
DK		North Media A/S CSE:NORTHM	Average P/S: 4 0.7	-1%	N/A
US		News Corp NASDAQ:NWSA	1.5	4%	0.4
US		New York Times Co NYSE:NYT	4	6%	0.7
NO		Schibsted ASA OSE:SCHA	9.4	N/A	N/A
UK		Pearson PLC LSE:PSON	1.7	4%	0.4
ZA	C	Caxton and CTP Publishers and Printers Ltd JSE:CAT	0.8	N/A	N/A
CN		China Literature Ltd HKEX:772	5.5	2%	2.7
DE		Springer Nature AG & Co KgaA XETRA:SPG	1.8	4%	0.4
CN		People.cn Co Ltd SSE:603000	12.9	N/A	N/A
CN		Jiangsu Phoenix Publishing & Media Corp Ltd SSE:601928	1.9	1%	1.9
SA		Saudi Research and Media Group SAU:4210	4.3	9%	0.5

				Earnings Growth	PEG
DK		North Media A/S CSE:NORTHM	Average P/E: 59 Negative Multiple: -9.2	11%	N/A
US		News Corp NASDAQ:NWSA	11	-14%	N/A
US		New York Times Co NYSE:NYT	32.6	15%	2.2
NO		Schibsted ASA OSE:SCHA	6	N/A	N/A
UK		Pearson PLC LSE:PSON	13.3	4%	3.3
ZA	C	Caxton and CTP Publishers and Printers Ltd JSE:CAT	8.5	N/A	N/A
CN		China Literature Ltd HKEX:772	284.9	N/A	N/A
DE		Springer Nature AG & Co KgaA XETRA:SPG	20.5	72%	0.3
CN		People.cn Co Ltd SSE:603000	141.5	N/A	N/A
CN		Jiangsu Phoenix Publishing & Media Corp Ltd SSE:601928	13.1	11%	1.2
SA		Saudi Research and Media Group SAU:4210	Negative Multiple: -97.3	27%	N/A

				EBITDA Growth	EV/EBITDA to Growth
DK		North Media A/S CSE:NORTHM	Average EV/EBITDA: 30 Negative Multiple: -1.2	4%	N/A
US		News Corp NASDAQ:NWSA	8.5	8%	1.1
US		New York Times Co NYSE:NYT	19.8	N/A	N/A
NO		Schibsted ASA OSE:SCHA	22.1	N/A	N/A
UK		Pearson PLC LSE:PSON	8.9	6%	1.5
ZA	C	Caxton and CTP Publishers and Printers Ltd JSE:CAT	2.5	N/A	N/A
CN		China Literature Ltd HKEX:772	Negative Multiple: -51.8	22%	N/A
DE		Springer Nature AG & Co KgaA XETRA:SPG	6.5	5%	1.3
CN		People.cn Co Ltd SSE:603000	138.6	N/A	N/A
CN		Jiangsu Phoenix Publishing & Media Corp Ltd SSE:601928	16.2	17%	1
SA		Saudi Research and Media Group SAU:4210	47.1	16%	2.9

				EBIT Growth	EV/EBIT to Growth
DK		North Media A/S CSE:NORTHM	Average EV/EBIT: 37.2 Negative Multiple: -0.6	10%	N/A
US		News Corp NASDAQ:NWSA	12.5	11%	1.1
US		New York Times Co NYSE:NYT	23.5	N/A	N/A
NO		Schibsted ASA OSE:SCHA	79.6	N/A	N/A
UK		Pearson PLC LSE:PSON	12.4	9%	1.4
ZA	C	Caxton and CTP Publishers and Printers Ltd JSE:CAT	3.7	N/A	N/A
CN		China Literature Ltd HKEX:772	Negative Multiple: -51.8	29%	N/A
DE		Springer Nature AG & Co KgaA XETRA:SPG	10.9	12%	0.9
CN		People.cn Co Ltd SSE:603000	138.6	N/A	N/A
CN		Jiangsu Phoenix Publishing & Media Corp Ltd SSE:601928	16.2	N/A	N/A
SA		Saudi Research and Media Group SAU:4210	Negative Multiple: -364.9	25%	N/A

North Media A/S
CSE:NORTHM

Relative Value

Valuation Multiples

Multiples Across Competitors

NORTHM Competitors Multiples
North Media A/S Competitors

See Also

Company

Help

Tools

Stocks

North Media A/S CSE:NORTHM

Relative Value

Valuation Multiples

Multiples Across Competitors

NORTHM Competitors Multiples North Media A/S Competitors

See Also

Company

Help

Tools

Stocks

North Media A/S
CSE:NORTHM

NORTHM Competitors Multiples
North Media A/S Competitors