NORTHM Relative Valuation - North Media A/S

Watchlist Manager

Watchlist

Price: 49 DKK 2.08% Market Closed

Market Cap: kr883.2m

	North Media A/S CSE:NORTHM	DK
	Louisiana-Pacific Corp NYSE:LPX	US
S	Syn hf ICEX:SYN	IS
	Hidrovias do Brasil SA BOVESPA:HBSA3	BR
S	State Grid Information&Communication Co Ltd SSE:600131	CN
	FormPipe Software AB STO:FPIP	SE
	Aeon Fantasy Co Ltd TSE:4343	JP
S	Sampo plc LSE:0HAG	FI

Multiples-Based Value

The Multiples-Based Value for North Media A/S (NORTHM) under the Base Case is hidden DKK. Compared with the current market price of 49 DKK, the stock appears hidden .

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

Unlock

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	883.2m DKK	0.7	13.3	0.5	1
US		New York Times Co NYSE:NYT	13.9B USD	4.9	40.3	24	28.4
US		News Corp NASDAQ:NWSA	9B USD	1.6	11.8	5.8	8.5
UK		Pearson PLC LSE:PSON	6.4B GBP	1.8	19.2	10.4	14.6
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	4.5B ZAR	0.7	7.7	3.1	3.1
DE		Springer Nature AG & Co KgaA XETRA:SPG	3.4B EUR	1.8	20.5	6.6	11.2
CN		Jiangsu Phoenix Publishing & Media Corp Ltd SSE:601928	25.1B CNY	1.9	12.8	15.8	15.8
JP		Kadokawa Corp TSE:9468	572.8B JPY	2.1	256.2	24.2	64.6
CN		China Literature Ltd HKEX:772	26.4B HKD	3.2	-29.9	32.6	32.6
CN		People.cn Co Ltd SSE:603000	21.2B CNY	10.4	113.6	111.4	111.4

				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		New York Times Co NYSE:NYT	4.9	8%	0.6
US		News Corp NASDAQ:NWSA	1.6	4%	0.4
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	1.8	4%	0.4
CN		Jiangsu Phoenix Publishing & Media Corp Ltd SSE:601928	1.9	1%	1.9
JP		Kadokawa Corp TSE:9468	2.1	5%	0.4
CN		China Literature Ltd HKEX:772	3.2	7%	0.5
CN		People.cn Co Ltd SSE:603000	10.4	N/A	N/A

				Earnings Growth	PEG
DK		North Media A/S CSE:NORTHM	Average P/E: 50.2 13.3	N/A	N/A
US		New York Times Co NYSE:NYT	40.3	14%	2.9
US		News Corp NASDAQ:NWSA	11.8	-15%	N/A
UK		Pearson PLC LSE:PSON	19.2	17%	1.1
NO		Schibsted ASA OSE:SCHA	6	N/A	N/A
ZA	C	Caxton and CTP Publishers and Printers Ltd JSE:CAT	7.7	N/A	N/A
DE		Springer Nature AG & Co KgaA XETRA:SPG	20.5	72%	0.3
CN		Jiangsu Phoenix Publishing & Media Corp Ltd SSE:601928	12.8	11%	1.2
JP		Kadokawa Corp TSE:9468	256.2	36%	7.1
CN		China Literature Ltd HKEX:772	Negative Multiple: -29.9	N/A	N/A
CN		People.cn Co Ltd SSE:603000	113.6	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
DK		North Media A/S CSE:NORTHM	Average EV/EBITDA: 23.3 0.5	N/A	N/A
US		New York Times Co NYSE:NYT	24	13%	1.8
US		News Corp NASDAQ:NWSA	5.8	10%	0.6
UK		Pearson PLC LSE:PSON	10.4	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	3.1	N/A	N/A
DE		Springer Nature AG & Co KgaA XETRA:SPG	6.6	4%	1.7
CN		Jiangsu Phoenix Publishing & Media Corp Ltd SSE:601928	15.8	17%	0.9
JP		Kadokawa Corp TSE:9468	24.2	19%	1.3
CN		China Literature Ltd HKEX:772	32.6	65%	0.5
CN		People.cn Co Ltd SSE:603000	111.4	N/A	N/A

				EBIT Growth	EV/EBIT to Growth
DK		North Media A/S CSE:NORTHM	Average EV/EBIT: 33.7 1	N/A	N/A
US		New York Times Co NYSE:NYT	28.4	17%	1.7
US		News Corp NASDAQ:NWSA	8.5	12%	0.7
UK		Pearson PLC LSE:PSON	14.6	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	3.1	N/A	N/A
DE		Springer Nature AG & Co KgaA XETRA:SPG	11.2	11%	1
CN		Jiangsu Phoenix Publishing & Media Corp Ltd SSE:601928	15.8	N/A	N/A
JP		Kadokawa Corp TSE:9468	64.6	N/A	N/A
CN		China Literature Ltd HKEX:772	32.6	51%	0.6
CN		People.cn Co Ltd SSE:603000	111.4	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