Catalyst Media Group PLC
LSE:CMX

Watchlist Manager
Catalyst Media Group PLC Logo
Catalyst Media Group PLC
LSE:CMX
Watchlist
Price: 50 GBX Market Closed
Market Cap: 10.4m GBX

Relative Value

The Relative Value of one CMX stock under the Base Case scenario is 0.98 GBX. Compared to the current market price of 50 GBX, Catalyst Media Group PLC is Overvalued by 98%.

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.

CMX Relative Value
Base Case
0.98 GBX
Overvaluation 98%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
73
vs Industry
1
Median 3Y
757.2
Median 5Y
601.5
Industry
1.5
vs History
vs Industry
12
Median 3Y
1.4
Median 5Y
-4.5
Industry
17
vs History
vs Industry
Median 3Y
-133.7
Median 5Y
-127
Industry
11
vs History
vs Industry
Median 3Y
-133.7
Median 5Y
-127
Industry
15.3
vs History
90
vs Industry
78
Median 3Y
0.6
Median 5Y
0.7
Industry
1.7
vs History
77
vs Industry
1
Median 3Y
736.1
Median 5Y
577.2
Industry
1.6
vs History
44
vs Industry
0
Median 3Y
376.4
Median 5Y
355.3
Industry
3.5
vs History
vs Industry
Median 3Y
-120.3
Median 5Y
-111.2
Industry
8.7
vs History
vs Industry
Median 3Y
-120.3
Median 5Y
-111.2
Industry
12.5
vs History
vs Industry
Median 3Y
-130
Median 5Y
-123.1
Industry
10.5
vs History
vs Industry
Median 3Y
-130
Median 5Y
-123.1
Industry
12.6
vs History
90
vs Industry
76
Median 3Y
0.6
Median 5Y
0.7
Industry
1.4

Multiples Across Competitors

CMX Competitors Multiples
Catalyst Media Group 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
UK
Catalyst Media Group PLC
LSE:CMX
10.5m GBP 420.6 -11.8 -81.1 -81.1
US
Fox Corp
NASDAQ:FOXA
31.9B USD 1.9 15.7 9.4 10.5
US
ViacomCBS Inc
LSE:0A65
24.3B USD 0.8 -89.5 12 14.7
US
Paramount Global
NASDAQ:PARA
7.4B USD 0.3 -1.4 6.2 7.1
JP
Nippon Television Holdings Inc
TSE:9404
975.6B JPY 2 17.3 10.3 12.4
US
Nexstar Media Group Inc
NASDAQ:NXST
6.1B USD 1.2 11.8 6.6 11.8
LU
RTL Group SA
XETRA:RRTL
5.3B EUR 0.9 14.7 7.3 11.9
JP
TBS Holdings Inc
TSE:9401
910.9B JPY 2.2 16.3 21 38.1
JP
Fuji Media Holdings Inc
TSE:4676
852.9B JPY 1.6 -54.6 93.1 -121
ID
Elang Mahkota Teknologi Tbk PT
IDX:EMTK
74.9T IDR 4.3 10 43.8 43.8
UK
ITV PLC
LSE:ITV
3B GBP 0.9 16.4 7 11
P/E Multiple
Earnings Growth PEG
UK
Catalyst Media Group PLC
LSE:CMX
Average P/E: 14.6
Negative Multiple: -11.8
N/A N/A
US
Fox Corp
NASDAQ:FOXA
15.7
-1%
N/A
US
V
ViacomCBS Inc
LSE:0A65
Negative Multiple: -89.5 N/A N/A
US
Paramount Global
NASDAQ:PARA
Negative Multiple: -1.4 N/A N/A
JP
N
Nippon Television Holdings Inc
TSE:9404
17.3
13%
1.3
US
Nexstar Media Group Inc
NASDAQ:NXST
11.8
-10%
N/A
LU
RTL Group SA
XETRA:RRTL
14.7
0%
N/A
JP
TBS Holdings Inc
TSE:9401
16.3
5%
3.3
JP
Fuji Media Holdings Inc
TSE:4676
Negative Multiple: -54.6 N/A N/A
ID
Elang Mahkota Teknologi Tbk PT
IDX:EMTK
10
2%
5
UK
ITV PLC
LSE:ITV
16.4
-6%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Catalyst Media Group PLC
LSE:CMX
Average EV/EBITDA: 21.7
Negative Multiple: -81.1
N/A N/A
US
Fox Corp
NASDAQ:FOXA
9.4
-1%
N/A
US
V
ViacomCBS Inc
LSE:0A65
12
6%
2
US
Paramount Global
NASDAQ:PARA
6.2
-6%
N/A
JP
N
Nippon Television Holdings Inc
TSE:9404
10.3
7%
1.5
US
Nexstar Media Group Inc
NASDAQ:NXST
6.6
-8%
N/A
LU
RTL Group SA
XETRA:RRTL
7.3
7%
1
JP
TBS Holdings Inc
TSE:9401
21
10%
2.1
JP
Fuji Media Holdings Inc
TSE:4676
93.1
17%
5.5
ID
Elang Mahkota Teknologi Tbk PT
IDX:EMTK
43.8
56%
0.8
UK
ITV PLC
LSE:ITV
7
-3%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Catalyst Media Group PLC
LSE:CMX
Average EV/EBIT: 17.9
Negative Multiple: -81.1
N/A N/A
US
Fox Corp
NASDAQ:FOXA
10.5
-2%
N/A
US
V
ViacomCBS Inc
LSE:0A65
14.7
-1%
N/A
US
Paramount Global
NASDAQ:PARA
7.1
-6%
N/A
JP
N
Nippon Television Holdings Inc
TSE:9404
12.4
N/A N/A
US
Nexstar Media Group Inc
NASDAQ:NXST
11.8
-10%
N/A
LU
RTL Group SA
XETRA:RRTL
11.9
10%
1.2
JP
TBS Holdings Inc
TSE:9401
38.1
N/A N/A
JP
Fuji Media Holdings Inc
TSE:4676
Negative Multiple: -121 N/A N/A
ID
Elang Mahkota Teknologi Tbk PT
IDX:EMTK
43.8
42%
1
UK
ITV PLC
LSE:ITV
11
-1%
N/A