NORTHM Relative Valuation - North Media A/S

Watchlist Manager

Watchlist

Price: 48 DKK -0.62%

Market Cap: kr865.2m

	North Media A/S CSE:NORTHM	DK
	FormPipe Software AB STO:FPIP	SE
	Eloxx Pharmaceuticals Inc OTC:ELOX	US

Multiples-Based Value

The Multiples-Based Value of one NORTHM stock under the Base Case scenario is 35.46 DKK. Compared to the current market price of 48 DKK, North Media A/S is Overvalued by 26%.

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?

NORTHM Multiples-Based Value

Base Case

Overvaluation 26%

Multiples-Based Value

Price kr48

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	865.2m DKK	0.7	13.1	0.4	0.8
US		News Corp NASDAQ:NWSA	13.9B USD	1.6	12.1	9.3	13.6
US		New York Times Co NYSE:NYT	13.5B USD	4.8	39.4	23.5	27.8
UK		Pearson PLC LSE:PSON	6.3B GBP	1.8	18.7	10.2	14.3
NO		Schibsted ASA OSE:SCHA	78B NOK	9.4	6	22.1	79.6
ZA	C	Caxton and CTP Publishers and Printers Ltd JSE:CAT	4.7B ZAR	0.7	8	3.4	3.4
DE		Springer Nature AG & Co KgaA XETRA:SPG	3.6B EUR	1.9	21.7	6.9	11.6
CN		Jiangsu Phoenix Publishing & Media Corp Ltd SSE:601928	24.9B CNY	1.9	12.7	15.7	15.7
JP		Kadokawa Corp TSE:9468	558.1B JPY	2	249.6	23.4	62.5
CN		China Literature Ltd HKEX:772	26B HKD	3.1	-29.5	31.9	31.9
CN		People.cn Co Ltd SSE:603000	21.7B CNY	10.6	116.3	114	114

				Revenue Growth	P/S to Growth
DK		North Media A/S CSE:NORTHM	Average P/S: 3.5 0.7	N/A	N/A
US		News Corp NASDAQ:NWSA	1.6	4%	0.4
US		New York Times Co NYSE:NYT	4.8	8%	0.6
UK		Pearson PLC LSE:PSON	1.8	5%	0.4
NO		Schibsted ASA OSE:SCHA	9.4	N/A	N/A
ZA	C	Caxton and CTP Publishers and Printers Ltd JSE:CAT	0.7	N/A	N/A
DE		Springer Nature AG & Co KgaA XETRA:SPG	1.9	4%	0.5
CN		Jiangsu Phoenix Publishing & Media Corp Ltd SSE:601928	1.9	1%	1.9
JP		Kadokawa Corp TSE:9468	2	6%	0.3
CN		China Literature Ltd HKEX:772	3.1	9%	0.3
CN		People.cn Co Ltd SSE:603000	10.6	N/A	N/A

				Earnings Growth	PEG
DK		North Media A/S CSE:NORTHM	Average P/E: 49.8 13.1	N/A	N/A
US		News Corp NASDAQ:NWSA	12.1	-14%	N/A
US		New York Times Co NYSE:NYT	39.4	14%	2.8
UK		Pearson PLC LSE:PSON	18.7	17%	1.1
NO		Schibsted ASA OSE:SCHA	6	N/A	N/A
ZA	C	Caxton and CTP Publishers and Printers Ltd JSE:CAT	8	N/A	N/A
DE		Springer Nature AG & Co KgaA XETRA:SPG	21.7	72%	0.3
CN		Jiangsu Phoenix Publishing & Media Corp Ltd SSE:601928	12.7	11%	1.2
JP		Kadokawa Corp TSE:9468	249.6	36%	6.9
CN		China Literature Ltd HKEX:772	Negative Multiple: -29.5	N/A	N/A
CN		People.cn Co Ltd SSE:603000	116.3	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
DK		North Media A/S CSE:NORTHM	Average EV/EBITDA: 23.7 0.4	N/A	N/A
US		News Corp NASDAQ:NWSA	9.3	10%	0.9
US		New York Times Co NYSE:NYT	23.5	13%	1.8
UK		Pearson PLC LSE:PSON	10.2	11%	0.9
NO		Schibsted ASA OSE:SCHA	22.1	N/A	N/A
ZA	C	Caxton and CTP Publishers and Printers Ltd JSE:CAT	3.4	N/A	N/A
DE		Springer Nature AG & Co KgaA XETRA:SPG	6.9	4%	1.7
CN		Jiangsu Phoenix Publishing & Media Corp Ltd SSE:601928	15.7	17%	0.9
JP		Kadokawa Corp TSE:9468	23.4	19%	1.2
CN		China Literature Ltd HKEX:772	31.9	65%	0.5
CN		People.cn Co Ltd SSE:603000	114	N/A	N/A

				EBIT Growth	EV/EBIT to Growth
DK		North Media A/S CSE:NORTHM	Average EV/EBIT: 34.1 0.8	N/A	N/A
US		News Corp NASDAQ:NWSA	13.6	12%	1.1
US		New York Times Co NYSE:NYT	27.8	17%	1.6
UK		Pearson PLC LSE:PSON	14.3	13%	1.1
NO		Schibsted ASA OSE:SCHA	79.6	N/A	N/A
ZA	C	Caxton and CTP Publishers and Printers Ltd JSE:CAT	3.4	N/A	N/A
DE		Springer Nature AG & Co KgaA XETRA:SPG	11.6	11%	1.1
CN		Jiangsu Phoenix Publishing & Media Corp Ltd SSE:601928	15.7	N/A	N/A
JP		Kadokawa Corp TSE:9468	62.5	N/A	N/A
CN		China Literature Ltd HKEX:772	31.9	51%	0.6
CN		People.cn Co Ltd SSE:603000	114	N/A	N/A

North Media A/S
CSE:NORTHM

Multiples-Based 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

Multiples-Based 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