Merit Group PLC
LSE:MRIT
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (3.7), the stock would be worth GBX43.7 (75% upside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 2.1 | GBX25 |
0%
|
| 3-Year Average | 3.7 | GBX43.7 |
+75%
|
| 5-Year Average | 4.6 | GBX54.93 |
+120%
|
| Industry Average | 0 | GBX0.17 |
-99%
|
| Country Average | 0 | GBX0.23 |
-99%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
GBX6.6m
|
/ |
Oct 2024
£3.1m
|
= |
|
|
GBX6.6m
|
/ |
Mar 2025
£2m
|
= |
|
|
GBX6.6m
|
/ |
Mar 2026
£2.8m
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| UK |
|
Merit Group PLC
LSE:MRIT
|
6m GBP | 2.1 | -12.9 | |
| US |
|
News Corp
NASDAQ:NWSA
|
14.9B USD | 9.6 | 12.9 | |
| US |
|
New York Times Co
NYSE:NYT
|
13B USD | 22.6 | 37.8 | |
| UK |
|
Pearson PLC
LSE:PSON
|
7B GBP | 9.6 | 20.9 | |
| NO |
|
Schibsted ASA
OSE:SCHA
|
78B NOK | 22.1 | 6 | |
| ZA |
C
|
Caxton and CTP Publishers and Printers Ltd
JSE:CAT
|
4.6B ZAR | 3.3 | 7.8 | |
| DE |
|
Springer Nature AG & Co KgaA
XETRA:SPG
|
3.9B EUR | 6.9 | 10.8 | |
| CN |
|
Jiangsu Phoenix Publishing & Media Corp Ltd
SSE:601928
|
24.5B CNY | 11.4 | 12.5 | |
| CN |
|
China Literature Ltd
HKEX:772
|
27.8B HKD | 35.4 | -31.6 | |
| JP |
|
Kadokawa Corp
TSE:9468
|
520.3B JPY | 21.3 | 232.7 | |
| CN |
|
COL Digital Publishing Group Co Ltd
SZSE:300364
|
22.1B CNY | -44.2 | -38.5 |
Market Distribution
| Min | 0 |
| 30th Percentile | 0 |
| Median | 0 |
| 70th Percentile | 0 |
| Max | 743.2 |
Other Multiples
Merit Group PLC
Glance View
Merit Group Plc provides data, business intelligence, media and technology services. The firm uses technology and artificial intelligence to gather data using its team to provide analysis and intelligence covering a range of political, regulatory, and business data. The Company’s operating divisions include Merit Data & Technology and Dods. Merit Data & Technology uses its proprietary technology, including machine learning and artificial intelligence to enhance industry intelligence and marketing data. The firm provides a range of data and intelligence products and services to largely United Kingdom-based customers. The Dods is a provider of political intelligence, data, media, events and training in its market. The Company’s services include Merit Data & Technology, Dods People, Dods Political Intelligence, Dods Research, Dods Events and Dods Training.
