XLMedia PLC
F:7X3

Watchlist Manager
XLMedia PLC Logo
XLMedia PLC
F:7X3
Watchlist
Price: 0.069 EUR Market Closed
Market Cap: 17.9m EUR

Relative Value

The Relative Value of one 7X3 stock under the Base Case scenario is hidden EUR. Compared to the current market price of 0.069 EUR, XLMedia PLC 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.

7X3 Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
79
vs Industry
70
Median 3Y
0.1
Median 5Y
0.2
Industry
1.5
Forward
0
vs History
vs Industry
45
Median 3Y
-0.1
Median 5Y
-0.1
Industry
17.2
vs History
vs Industry
48
Median 3Y
0.6
Median 5Y
1
Industry
11.1
vs History
vs Industry
45
Median 3Y
-0.4
Median 5Y
-0.9
Industry
15.4
vs History
73
vs Industry
77
Median 3Y
0.1
Median 5Y
0.1
Industry
1.8
vs History
vs Industry
Median 3Y
-62.3
Median 5Y
-34.9
Industry
1.6
Forward
-0.9
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
3.5
vs History
9
vs Industry
1
Median 3Y
266.5
Median 5Y
-70.7
Industry
8.9
Forward
-4.6
vs History
9
vs Industry
2
Median 3Y
184.4
Median 5Y
-141.4
Industry
12.7
Forward
-12.4
vs History
0
vs Industry
Median 3Y
-60.5
Median 5Y
-112.3
Industry
10.5
vs History
28
vs Industry
0
Median 3Y
180.1
Median 5Y
179.9
Industry
12.7
vs History
vs Industry
Median 3Y
-50.7
Median 5Y
-17.2
Industry
1.4

Multiples Across Competitors

7X3 Competitors Multiples
XLMedia PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JE
XLMedia PLC
F:7X3
2.7m EUR 0.1 -0.1 266.6 184.4
US
Alphabet Inc
NASDAQ:GOOGL
3.8T USD 9.9 30.6 26 30.1
US
Meta Platforms Inc
NASDAQ:META
1.6T USD 8.6 27.9 16.3 19.8
CN
Tencent Holdings Ltd
HKEX:700
5.7T HKD 7.3 24.6 24.8 24.8
CN
Baidu Inc
NASDAQ:BIDU
52.7B USD 2.8 43.8 24.4 24.4
JP
LY Corp
XMUN:YOJ
32.2B EUR 3 29 20.3 31.6
CN
Kuaishou Technology
HKEX:1024
286.3B HKD 1.9 14.8 11.3 11.3
KR
Naver Corp
KRX:035420
36.9T KRW 3.1 16.9 14.3 14.3
NL
Nebius Group NV
NASDAQ:NBIS
22.7B USD 5 280.8 8 342.6 -6 123.2 -3 494.8
KR
Kakao Corp
KRX:035720
27.3T KRW 3.4 117.5 14.4 35.7
JP
Z Holdings Corp
TSE:4689
2.9T JPY 1.4 14 13.6 21.2
P/S Multiple
Revenue Growth P/S to Growth
JE
XLMedia PLC
F:7X3
Average P/S: 483.9
0.1
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
9.9
14%
0.7
US
Meta Platforms Inc
NASDAQ:META
8.6
19%
0.5
CN
Tencent Holdings Ltd
HKEX:700
7.3
11%
0.7
CN
Baidu Inc
NASDAQ:BIDU
2.8
4%
0.7
JP
L
LY Corp
XMUN:YOJ
3
8%
0.4
CN
Kuaishou Technology
HKEX:1024
1.9
11%
0.2
KR
Naver Corp
KRX:035420
3.1
11%
0.3
NL
Nebius Group NV
NASDAQ:NBIS
5 280.8
300%
17.6
KR
Kakao Corp
KRX:035720
3.4
7%
0.5
JP
Z Holdings Corp
TSE:4689
1.4
8%
0.2
P/E Multiple
Earnings Growth PEG
JE
XLMedia PLC
F:7X3
Average P/E: 866.2
Negative Multiple: -0.1
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
30.6
17%
1.8
US
Meta Platforms Inc
NASDAQ:META
27.9
12%
2.3
CN
Tencent Holdings Ltd
HKEX:700
24.6
19%
1.3
CN
Baidu Inc
NASDAQ:BIDU
43.8
1%
43.8
JP
L
LY Corp
XMUN:YOJ
29
11%
2.6
CN
Kuaishou Technology
HKEX:1024
14.8
22%
0.7
KR
Naver Corp
KRX:035420
16.9
10%
1.7
NL
Nebius Group NV
NASDAQ:NBIS
8 342.6
N/A N/A
KR
Kakao Corp
KRX:035720
117.5
143%
0.8
JP
Z Holdings Corp
TSE:4689
14
11%
1.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JE
XLMedia PLC
F:7X3
Average EV/EBITDA: 43.2
266.6
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
26
26%
1
US
Meta Platforms Inc
NASDAQ:META
16.3
24%
0.7
CN
Tencent Holdings Ltd
HKEX:700
24.8
28%
0.9
CN
Baidu Inc
NASDAQ:BIDU
24.4
-10%
N/A
JP
L
LY Corp
XMUN:YOJ
20.3
12%
1.7
CN
Kuaishou Technology
HKEX:1024
11.3
24%
0.5
KR
Naver Corp
KRX:035420
14.3
12%
1.2
NL
Nebius Group NV
NASDAQ:NBIS
Negative Multiple: -6 123.2 N/A N/A
KR
Kakao Corp
KRX:035720
14.4
13%
1.1
JP
Z Holdings Corp
TSE:4689
13.6
12%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JE
XLMedia PLC
F:7X3
Average EV/EBIT: 39.8
184.4
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
30.1
17%
1.8
US
Meta Platforms Inc
NASDAQ:META
19.8
13%
1.5
CN
Tencent Holdings Ltd
HKEX:700
24.8
18%
1.4
CN
Baidu Inc
NASDAQ:BIDU
24.4
1%
24.4
JP
L
LY Corp
XMUN:YOJ
31.6
N/A N/A
CN
Kuaishou Technology
HKEX:1024
11.3
30%
0.4
KR
Naver Corp
KRX:035420
14.3
12%
1.2
NL
Nebius Group NV
NASDAQ:NBIS
Negative Multiple: -3 494.8 N/A N/A
KR
Kakao Corp
KRX:035720
35.7
32%
1.1
JP
Z Holdings Corp
TSE:4689
21.2
N/A N/A