North Media A/S
CSE:NORTHM

Watchlist Manager
North Media A/S Logo
North Media A/S
CSE:NORTHM
Watchlist
Price: 43.3 DKK 0.23% Market Closed
Market Cap: 780.5m DKK
Section:
 

Relative Value

The Relative Value of one NORTHM stock under the Base Case scenario is hidden DKK. Compared to the current market price of 43.3 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.

NORTHM Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

0.6
P/S
P/S
Price to Sales
0.6
vs History
88
vs Industry
75
Median 3Y
0.7
Median 5Y
0.8
Industry
1.5
Forward
0.6
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
46
Median 3Y
2.9
Median 5Y
4.1
Industry
17
Forward
18.7
More Details
62.4
P/OCF
P/OCF
Price to OCF
62.4
vs History
9
vs Industry
25
Median 3Y
14.1
Median 5Y
10.7
Industry
11
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
11
Median 3Y
5.6
Median 5Y
7.3
Industry
15.3
More Details
0.7
P/B
P/B
Price to Book Value
0.7
vs History
93
vs Industry
73
Median 3Y
0.8
Median 5Y
1
Industry
1.7
More Details
0
EV/S
EV/S
Enterprise Value to Sales
0
vs History
98
vs Industry
86
Median 3Y
0.1
Median 5Y
0.3
Industry
1.6
Forward
0
More Details
0
EV/GP
EV/GP
Enterprise Value to Gross Profit
0
vs History
98
vs Industry
84
Median 3Y
0.3
Median 5Y
0.5
Industry
3.5
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
57
Median 3Y
1
Median 5Y
1.6
Industry
8.7
Forward
0
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
51
Median 3Y
1.1
Median 5Y
1.7
Industry
12.5
Forward
0.1
More Details
0.4
EV/OCF
EV/OCF
Enterprise Value to OCF
0.4
vs History
96
vs Industry
52
Median 3Y
2.9
Median 5Y
3.8
Industry
10.5
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
28
Median 3Y
1.4
Median 5Y
3.3
Industry
12.6
More Details
0
EV/IC
EV/IC
Enterprise Value to IC
0
vs History
98
vs Industry
78
Median 3Y
0.3
Median 5Y
0.8
Industry
1.4
More Details

Multiples Across Competitors

NORTHM Competitors Multiples
North Media A/S Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DK
North Media A/S
CSE:NORTHM
780.5m DKK 0.6 -8.6 -0.1 -0.1
US
News Corp
NASDAQ:NWSA
14.7B USD 2.3 12.5 12 17.8
US
New York Times Co
NYSE:NYT
11.5B USD 4.2 34.1 20.6 24.6
UK
Pearson PLC
LSE:PSON
6.9B GBP 2 15.7 10.3 14.4
NO
Schibsted ASA
OSE:SCHA
78B NOK 9.4 6 22.1 79.6
ZA
Caxton and CTP Publishers and Printers Ltd
JSE:CAT
4.8B Zac 0 0 0 0
CN
China Literature Ltd
HKEX:772
33.4B HKD 4.2 221.9 -38.4 -38.4
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
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
FR
Lagardere SA
PAR:MMB
2.6B EUR 0.3 12.5 4.8 11.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DK
North Media A/S
CSE:NORTHM
Average EV/EBITDA: 17.5
Negative Multiple: -0.1
4%
N/A
US
News Corp
NASDAQ:NWSA
12
8%
1.5
US
New York Times Co
NYSE:NYT
20.6
15%
1.4
UK
Pearson PLC
LSE:PSON
10.3
6%
1.7
NO
Schibsted ASA
OSE:SCHA
22.1
N/A N/A
ZA
C
Caxton and CTP Publishers and Printers Ltd
JSE:CAT
Not Available N/A N/A
CN
China Literature Ltd
HKEX:772
Negative Multiple: -38.4
22%
N/A
DE
Springer Nature AG & Co KgaA
XETRA:SPG
6.9
5%
1.4
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
FR
Lagardere SA
PAR:MMB
4.8
-2%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DK
North Media A/S
CSE:NORTHM
Average EV/EBIT: 25.1
Negative Multiple: -0.1
10%
N/A
US
News Corp
NASDAQ:NWSA
17.8
11%
1.6
US
New York Times Co
NYSE:NYT
24.6
18%
1.4
UK
Pearson PLC
LSE:PSON
14.4
9%
1.6
NO
Schibsted ASA
OSE:SCHA
79.6
N/A N/A
ZA
C
Caxton and CTP Publishers and Printers Ltd
JSE:CAT
Not Available N/A N/A
CN
China Literature Ltd
HKEX:772
Negative Multiple: -38.4
29%
N/A
DE
Springer Nature AG & Co KgaA
XETRA:SPG
11.6
12%
1
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
FR
Lagardere SA
PAR:MMB
11.4
8%
1.4

See Also

Summary
NORTHM intrinsic value, competitors valuation, and company profile.
DCF Valuation
NORTHM stock valuation using Discount Cash Flow valuation method.
Relative Valuation
NORTHM stock valuation using valuation multiples.
Wall Street Estimates
NORTHM price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
NORTHM stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 304,500+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.