Ekspress Grupp AS
F:DYC

Watchlist Manager
Ekspress Grupp AS Logo
Ekspress Grupp AS
F:DYC
Watchlist
Price: 1.225 EUR 4.7% Market Closed
Market Cap: 37.9m EUR

Relative Value

The Relative Value of one DYC stock under the Base Case scenario is 2.101 EUR. Compared to the current market price of 1.225 EUR, Ekspress Grupp AS is Undervalued by 42%.

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.

DYC Relative Value
Base Case
2.101 EUR
Undervaluation 42%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
53
vs Industry
80
Median 3Y
0.5
Median 5Y
0.5
Industry
1.5
Forward
0.5
vs History
23
vs Industry
35
Median 3Y
11.1
Median 5Y
11.1
Industry
17.1
Forward
7
vs History
69
vs Industry
55
Median 3Y
3.3
Median 5Y
3.5
Industry
11
vs History
61
vs Industry
22
Median 3Y
6.5
Median 5Y
6.9
Industry
15.4
vs History
41
vs Industry
74
Median 3Y
0.6
Median 5Y
0.6
Industry
1.7
vs History
55
vs Industry
64
Median 3Y
0.7
Median 5Y
0.8
Industry
1.6
Forward
0.7
vs History
52
vs Industry
45
Median 3Y
2.8
Median 5Y
3.1
Industry
3.5
vs History
39
vs Industry
43
Median 3Y
5
Median 5Y
5
Industry
8.8
Forward
5
vs History
3
vs Industry
29
Median 3Y
10.9
Median 5Y
10.6
Industry
12.7
Forward
13.4
vs History
69
vs Industry
44
Median 3Y
5
Median 5Y
5.1
Industry
10.5
vs History
73
vs Industry
32
Median 3Y
7.8
Median 5Y
8.2
Industry
12.6
vs History
39
vs Industry
64
Median 3Y
0.7
Median 5Y
0.7
Industry
1.4

Multiples Across Competitors

DYC Competitors Multiples
Ekspress Grupp AS Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
EE
Ekspress Grupp AS
F:DYC
37.9m EUR 0.5 12.9 5.2 13.8
US
News Corp
NASDAQ:NWSA
14.8B USD 2.3 12.5 11.4 17.7
US
New York Times Co
NYSE:NYT
11.3B USD 4.1 33.4 20.2 24
UK
Pearson PLC
LSE:PSON
6.9B GBP 1.9 15.5 10.3 14
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
DE
Springer Nature AG & Co KgaA
XETRA:SPG
3.8B EUR 2.1 24.2 7.2 12.1
CN
China Literature Ltd
HKEX:772
34.3B HKD 4.3 226.4 -39.4 -39.4
CN
Jiangsu Phoenix Publishing & Media Corp Ltd
SSE:601928
25.6B CNY 1.9 13.1 16.1 16.1
SA
Saudi Research and Media Group
SAU:4210
12.1B SAR 4.3 -97.3 47.1 -364.9
FR
Lagardere SA
PAR:MMB
2.7B EUR 0.3 12.7 4.8 11.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
EE
Ekspress Grupp AS
F:DYC
Average EV/EBITDA: 16.1
5.2
2%
2.6
US
News Corp
NASDAQ:NWSA
11.4
8%
1.4
US
New York Times Co
NYSE:NYT
20.2
15%
1.3
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
DE
Springer Nature AG & Co KgaA
XETRA:SPG
7.2
5%
1.4
CN
China Literature Ltd
HKEX:772
Negative Multiple: -39.4
22%
N/A
CN
Jiangsu Phoenix Publishing & Media Corp Ltd
SSE:601928
16.1
17%
0.9
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
EE
Ekspress Grupp AS
F:DYC
Average EV/EBIT: 23.6
13.8
5%
2.8
US
News Corp
NASDAQ:NWSA
17.7
11%
1.6
US
New York Times Co
NYSE:NYT
24
18%
1.3
UK
Pearson PLC
LSE:PSON
14
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
DE
Springer Nature AG & Co KgaA
XETRA:SPG
12.1
12%
1
CN
China Literature Ltd
HKEX:772
Negative Multiple: -39.4
29%
N/A
CN
Jiangsu Phoenix Publishing & Media Corp Ltd
SSE:601928
16.1
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