One Media IP Group PLC
LSE:OMIP

Watchlist Manager
One Media IP Group PLC Logo
One Media IP Group PLC
LSE:OMIP
Watchlist
Price: 3.85 GBX
Market Cap: 8.6m GBX

Relative Value

OMIP doesn't have a meaningful market cap.

The Relative Value of one OMIP stock under the Base Case scenario is 5.01 GBX. Compared to the current market price of 3.85 GBX, One Media IP Group PLC is Undervalued by 23%.

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.

OMIP Relative Value
Base Case
5.01 GBX
Undervaluation 23%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
92
vs Industry
39
Median 3Y
2.1
Median 5Y
2.5
Industry
1.5
Forward
1.7
vs History
vs Industry
8
Median 3Y
34.4
Median 5Y
27.7
Industry
18.2
Forward
9.8
vs History
31
vs Industry
45
Median 3Y
9
Median 5Y
12.1
Industry
11.2
vs History
vs Industry
6
Median 3Y
-3.9
Median 5Y
-2.2
Industry
15.6
vs History
79
vs Industry
70
Median 3Y
0.7
Median 5Y
0.9
Industry
1.8
vs History
90
vs Industry
37
Median 3Y
2.1
Median 5Y
2.4
Industry
1.6
Forward
1.7
vs History
87
vs Industry
47
Median 3Y
2.8
Median 5Y
3.7
Industry
3.5
vs History
93
vs Industry
38
Median 3Y
6
Median 5Y
6.8
Industry
8.9
Forward
4.2
vs History
88
vs Industry
20
Median 3Y
10.6
Median 5Y
10.9
Industry
12.6
Forward
6.8
vs History
17
vs Industry
42
Median 3Y
8.8
Median 5Y
10.3
Industry
10.8
vs History
7
vs Industry
14
Median 3Y
13.3
Median 5Y
13.3
Industry
13.4
vs History
80
vs Industry
63
Median 3Y
0.7
Median 5Y
0.9
Industry
1.4

Multiples Across Competitors

OMIP Competitors Multiples
One Media IP Group PLC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
One Media IP Group PLC
LSE:OMIP
8.6m GBP 1.8 -3.7 4.3 7.6
US
Netflix Inc
NASDAQ:NFLX
524.2B USD 13 56.5 19.7 47.6
US
Walt Disney Co
NYSE:DIS
219.5B USD 2.3 24.6 13.3 18.3
LU
Spotify Technology SA
NYSE:SPOT
146.7B USD 7.8 108.9 65.6 70.1
NL
Universal Music Group NV
AEX:UMG
48.7B EUR 4.1 23.4 23.1 28.4
US
TKO Group Holdings Inc
NYSE:TKO
33.3B USD 24.9 197.1 95.8 126.7
US
Live Nation Entertainment Inc
NYSE:LYV
33B USD 1.5 47.6 17.6 25.7
CN
Tencent Music Entertainment Group
NYSE:TME
29.1B USD 7.2 21.9 23.7 23.7
US
Warner Bros Discovery Inc
NASDAQ:WBD
26.6B USD 0.7 -2.5 2.8 70.7
FR
Bollore SE
PAR:BOL
14.8B EUR 4.7 8.1 11.1 -31.9
US
Warner Music Group Corp
NASDAQ:WMG
13.9B USD 2.2 31.2 14.7 20.6