Relative Value

The Relative Value of one DNM stock under the Base Case scenario is 37.09 GBX. Compared to the current market price of 26.5 GBX, Dianomi PLC is Undervalued by 29%.

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.

DNM Relative Value
Base Case
37.09 GBX
Undervaluation 29%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
58
vs Industry
79
Median 3Y
0.5
Median 5Y
0.4
Industry
1.5
Forward
0.2
vs History
23
vs Industry
18
Median 3Y
-5.3
Median 5Y
-22
Industry
18.3
Forward
-67.5
vs History
35
vs Industry
32
Median 3Y
-4.3
Median 5Y
-5.4
Industry
11.3
vs History
35
vs Industry
29
Median 3Y
-4
Median 5Y
-4.9
Industry
15.7
vs History
94
vs Industry
49
Median 3Y
1.7
Median 5Y
1.8
Industry
1.8
vs History
vs Industry
87
Median 3Y
0.2
Median 5Y
0.1
Industry
1.6
Forward
-0
vs History
vs Industry
80
Median 3Y
0.8
Median 5Y
0.4
Industry
3.5
vs History
vs Industry
53
Median 3Y
-7.6
Median 5Y
-9.9
Industry
9
Forward
0.8
vs History
vs Industry
47
Median 3Y
-6.1
Median 5Y
-7.6
Industry
12.7
Forward
0.6
vs History
vs Industry
53
Median 3Y
-1.8
Median 5Y
-2.6
Industry
11
vs History
vs Industry
46
Median 3Y
-1.8
Median 5Y
-2.6
Industry
13.5
vs History
70
vs Industry
16
Median 3Y
7.8
Median 5Y
7.8
Industry
1.5

Multiples Across Competitors

DNM Competitors Multiples
Dianomi PLC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Dianomi PLC
LSE:DNM
8m GBP 0.3 19 -1.3 -2
FR
Publicis Groupe SA
PAR:PUB
24B EUR 1.5 14.5 7.5 10
UK
Informa PLC
LSE:INF
10.8B GBP 3 36.1 11.8 18.6
CN
Focus Media Information Technology Co Ltd
SZSE:002027
103.7B CNY 8.4 19.7 17.6 17.6
US
Omnicom Group Inc
NYSE:OMC
13.9B USD 0.9 9.6 6.4 7.1
US
Interpublic Group of Companies Inc
NYSE:IPG
9.1B USD 0.9 18.4 6.1 7.2
UK
WPP PLC
LSE:WPP
5.5B GBP 0.4 10.2 4.6 6.3
JP
Dentsu Group Inc
TSE:4324
828.3B JPY 0.6 -4.3 4.2 6.9
JP
CyberAgent Inc
TSE:4751
834.9B JPY 1 37.5 13.6 16.2
FR
JCDecaux SE
PAR:DEC
3.3B EUR 0.9 12.6 4.3 13.5
FR
JCDecaux SA
OTC:JCDXF
3.7B USD 0.9 12.3 4.2 13.2
P/E Multiple
Earnings Growth PEG
UK
Dianomi PLC
LSE:DNM
Average P/E: 19
19
N/A N/A
FR
Publicis Groupe SA
PAR:PUB
14.5
10%
1.5
UK
Informa PLC
LSE:INF
36.1
46%
0.8
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
19.7
N/A N/A
US
Omnicom Group Inc
NYSE:OMC
9.6
8%
1.2
US
Interpublic Group of Companies Inc
NYSE:IPG
18.4
17%
1.1
UK
WPP PLC
LSE:WPP
10.2
-28%
N/A
JP
Dentsu Group Inc
TSE:4324
Negative Multiple: -4.3 N/A N/A
JP
CyberAgent Inc
TSE:4751
37.5
26%
1.4
FR
JCDecaux SE
PAR:DEC
12.6
6%
2.1
FR
JCDecaux SA
OTC:JCDXF
12.3
6%
2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Dianomi PLC
LSE:DNM
Average EV/EBITDA: 8
Negative Multiple: -1.3
-18%
N/A
FR
Publicis Groupe SA
PAR:PUB
7.5
3%
2.5
UK
Informa PLC
LSE:INF
11.8
12%
1
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
17.6
14%
1.3
US
Omnicom Group Inc
NYSE:OMC
6.4
4%
1.6
US
Interpublic Group of Companies Inc
NYSE:IPG
6.1
2%
3.1
UK
WPP PLC
LSE:WPP
4.6
4%
1.2
JP
Dentsu Group Inc
TSE:4324
4.2
3%
1.4
JP
CyberAgent Inc
TSE:4751
13.6
9%
1.5
FR
JCDecaux SE
PAR:DEC
4.3
-11%
N/A
FR
JCDecaux SA
OTC:JCDXF
4.2
-11%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Dianomi PLC
LSE:DNM
Average EV/EBIT: 11.7
Negative Multiple: -2
-28%
N/A
FR
Publicis Groupe SA
PAR:PUB
10
6%
1.7
UK
Informa PLC
LSE:INF
18.6
22%
0.8
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
17.6
8%
2.2
US
Omnicom Group Inc
NYSE:OMC
7.1
4%
1.8
US
Interpublic Group of Companies Inc
NYSE:IPG
7.2
2%
3.6
UK
WPP PLC
LSE:WPP
6.3
8%
0.8
JP
Dentsu Group Inc
TSE:4324
6.9
N/A N/A
JP
CyberAgent Inc
TSE:4751
16.2
17%
1
FR
JCDecaux SE
PAR:DEC
13.5
6%
2.2
FR
JCDecaux SA
OTC:JCDXF
13.2
6%
2.2