First Time Loading...

Catalyst Media Group PLC
LSE:CMX

Watchlist Manager
Catalyst Media Group PLC Logo
Catalyst Media Group PLC
LSE:CMX
Watchlist
Price: 70 GBX Market Closed
Updated: May 13, 2024

Relative Value

The Relative Value of one CMX stock under the Base Case scenario is 0.81 GBX. Compared to the current market price of 70 GBX, Catalyst Media Group PLC is Overvalued by 99%.

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
0.81 GBX
Overvaluation 99%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
39
vs Industry
0
Median 3Y
719.7
Median 5Y
540.8
Industry
1.6
vs History
20
vs Industry
45
Median 3Y
0.8
Median 5Y
-4.8
Industry
18.9
vs History
vs Industry
Median 3Y
-165.4
Median 5Y
-148
Industry
11.6
vs History
vs Industry
Median 3Y
-165.4
Median 5Y
-148
Industry
16
vs History
95
vs Industry
75
Median 3Y
0.7
Median 5Y
0.8
Industry
1.8
vs History
39
vs Industry
0
Median 3Y
715.9
Median 5Y
525.5
Industry
1.6
vs History
19
vs Industry
0
Median 3Y
326.8
Median 5Y
429.2
Industry
3.6
vs History
vs Industry
Median 3Y
-126.6
Median 5Y
-126.6
Industry
9.4
vs History
vs Industry
Median 3Y
-126.6
Median 5Y
-126.6
Industry
13.2
vs History
vs Industry
Median 3Y
-164
Median 5Y
-143.7
Industry
10.8
vs History
vs Industry
Median 3Y
-164
Median 5Y
-143.7
Industry
13.5
vs History
95
vs Industry
73
Median 3Y
0.7
Median 5Y
0.8
Industry
1.5

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
14.7m GBP 588.9 4.8 -81.2 -81.2
AR
Grupo Clarin SA
LSE:GCLA
29.7B USD 269 -48 794.1 2 067.8 3 078.8
US
ViacomCBS Inc
NASDAQ:VIAC
21.4B USD 0.8 6.5 6.9 7.5
US
Fox Corp
NASDAQ:FOXA
15.9B USD 1.1 19 6.9 8
FR
Vivendi SE
PAR:VIV
10.2B EUR 1 25.2 10.1 19.6
US
Paramount Global
NASDAQ:PARA
8.5B USD 0.3 -84.6 20.5 34.9
US
Nexstar Media Group Inc
NASDAQ:NXST
5.8B USD 1.2 16.7 7.3 16.6
LU
RTL Group SA
XETRA:RRTL
4.6B EUR 0.7 9.9 5.9 8.5
SA
MBC Group CJSC
SAU:4072
17.8B SAR 10.3 924.8 -319.1 -194.4
JP
TBS Holdings Inc
TSE:9401
674.3B JPY 1.7 12.9 19.3 36.2
UK
ITV PLC
LSE:ITV
3.2B GBP 0.9 15 7.8 11.1
EV/EBITDA Multiple
EBITDA Growth
UK
Catalyst Media Group PLC
LSE:CMX
Average EV/EBITDA: 239.2
Negative Multiple: -81.2
N/A
AR
Grupo Clarin SA
LSE:GCLA
2 067.8
N/A
US
ViacomCBS Inc
NASDAQ:VIAC
6.9
N/A
US
Fox Corp
NASDAQ:FOXA
6.9
-11%
FR
Vivendi SE
PAR:VIV
10.1
70%
US
Paramount Global
NASDAQ:PARA
20.5
16 974%
US
Nexstar Media Group Inc
NASDAQ:NXST
7.3
19%
LU
RTL Group SA
XETRA:RRTL
5.9
36%
SA
M
MBC Group CJSC
SAU:4072
Negative Multiple: -319.1 N/A
JP
TBS Holdings Inc
TSE:9401
19.3
19%
UK
ITV PLC
LSE:ITV
7.8
49%
EV/EBIT Multiple
EBIT Growth
UK
Catalyst Media Group PLC
LSE:CMX
Average EV/EBIT: 357.9
Negative Multiple: -81.2
N/A
AR
Grupo Clarin SA
LSE:GCLA
3 078.8
N/A
US
ViacomCBS Inc
NASDAQ:VIAC
7.5
N/A
US
Fox Corp
NASDAQ:FOXA
8
-10%
FR
Vivendi SE
PAR:VIV
19.6
117%
US
Paramount Global
NASDAQ:PARA
34.9
N/A
US
Nexstar Media Group Inc
NASDAQ:NXST
16.6
82%
LU
RTL Group SA
XETRA:RRTL
8.5
52%
SA
M
MBC Group CJSC
SAU:4072
Negative Multiple: -194.4 N/A
JP
TBS Holdings Inc
TSE:9401
36.2
N/A
UK
ITV PLC
LSE:ITV
11.1
65%

See Also

Discover More