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

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 4 2.1
US
Alphabet Inc
NASDAQ:GOOGL
4T USD 10.4 32.1 27.3 31.6
US
Meta Platforms Inc
NASDAQ:META
1.6T USD 8.6 27.8 16.2 19.7
CN
Tencent Holdings Ltd
HKEX:700
5.5T HKD 6.7 22.4 18.6 18.6
CN
Baidu Inc
NASDAQ:BIDU
57B USD 3 47.2 186 186
CN
Kuaishou Technology
HKEX:1024
351.2B HKD 2.3 18.1 12.8 12.8
JP
LY Corp
XMUN:YOJ
30.8B EUR 2.9 28 3 693.9 5 760.5
KR
Naver Corp
KRX:035420
39.8T KRW 3.4 18.2 15.6 15.6
NL
Nebius Group NV
NASDAQ:NBIS
24.4B USD 5 381.4 8 501.6 -474 207 -270 649.9
KR
Kakao Corp
KRX:035720
26.3T KRW 3.3 113.5 14.1 34.9
US
Pinterest Inc
NYSE:PINS
17.4B USD 4.3 8.8 48.2 52.5
P/S Multiple
Revenue Growth P/S to Growth
JE
XLMedia PLC
F:7X3
Average P/S: 493.3
0.1
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
10.4
15%
0.7
US
Meta Platforms Inc
NASDAQ:META
8.6
19%
0.5
CN
Tencent Holdings Ltd
HKEX:700
6.7
11%
0.6
CN
Baidu Inc
NASDAQ:BIDU
3
3%
1
CN
Kuaishou Technology
HKEX:1024
2.3
11%
0.2
JP
L
LY Corp
XMUN:YOJ
2.9
8%
0.4
KR
Naver Corp
KRX:035420
3.4
11%
0.3
NL
Nebius Group NV
NASDAQ:NBIS
5 381.4
300%
17.9
KR
Kakao Corp
KRX:035720
3.3
7%
0.5
US
Pinterest Inc
NYSE:PINS
4.3
16%
0.3
P/E Multiple
Earnings Growth PEG
JE
XLMedia PLC
F:7X3
Average P/E: 881.8
Negative Multiple: -0.1
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
32.1
17%
1.9
US
Meta Platforms Inc
NASDAQ:META
27.8
12%
2.3
CN
Tencent Holdings Ltd
HKEX:700
22.4
19%
1.2
CN
Baidu Inc
NASDAQ:BIDU
47.2
1%
47.2
CN
Kuaishou Technology
HKEX:1024
18.1
22%
0.8
JP
L
LY Corp
XMUN:YOJ
28
11%
2.5
KR
Naver Corp
KRX:035420
18.2
10%
1.8
NL
Nebius Group NV
NASDAQ:NBIS
8 501.6
N/A N/A
KR
Kakao Corp
KRX:035720
113.5
143%
0.8
US
Pinterest Inc
NYSE:PINS
8.8
-7%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JE
XLMedia PLC
F:7X3
Average EV/EBITDA: 403.7
4
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
27.3
26%
1.1
US
Meta Platforms Inc
NASDAQ:META
16.2
24%
0.7
CN
Tencent Holdings Ltd
HKEX:700
18.6
18%
1
CN
Baidu Inc
NASDAQ:BIDU
186
-10%
N/A
CN
Kuaishou Technology
HKEX:1024
12.8
24%
0.5
JP
L
LY Corp
XMUN:YOJ
3 693.9
12%
307.8
KR
Naver Corp
KRX:035420
15.6
12%
1.3
NL
Nebius Group NV
NASDAQ:NBIS
Negative Multiple: -474 207 N/A N/A
KR
Kakao Corp
KRX:035720
14.1
13%
1.1
US
Pinterest Inc
NYSE:PINS
48.2
109%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JE
XLMedia PLC
F:7X3
Average EV/EBIT: 613.4
2.1
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
31.6
17%
1.9
US
Meta Platforms Inc
NASDAQ:META
19.7
13%
1.5
CN
Tencent Holdings Ltd
HKEX:700
18.6
18%
1
CN
Baidu Inc
NASDAQ:BIDU
186
1%
186
CN
Kuaishou Technology
HKEX:1024
12.8
30%
0.4
JP
L
LY Corp
XMUN:YOJ
5 760.5
N/A N/A
KR
Naver Corp
KRX:035420
15.6
12%
1.3
NL
Nebius Group NV
NASDAQ:NBIS
Negative Multiple: -270 649.9 N/A N/A
KR
Kakao Corp
KRX:035720
34.9
32%
1.1
US
Pinterest Inc
NYSE:PINS
52.5
61%
0.9