One Media IP Group PLC
LSE:OMIP

Watchlist Manager
One Media IP Group PLC Logo
One Media IP Group PLC
LSE:OMIP
Watchlist
Price: 3.75 GBX Market Closed
Market Cap: 8.3m GBX
Section:
 

Relative Value

OMIP doesn't have a meaningful market cap.

The Relative Value of one OMIP stock under the Base Case scenario is 4.82 GBX. Compared to the current market price of 3.75 GBX, One Media IP Group PLC is Undervalued by 22%.

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
4.82 GBX
Undervaluation 22%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

1.8
P/S
P/S
Price to Sales
1.8
vs History
90
vs Industry
39
Median 3Y
1.9
Median 5Y
2.3
Industry
1.5
Forward
1.7
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
8
Median 3Y
34.4
Median 5Y
27.7
Industry
17.2
Forward
10.9
More Details
9.8
P/OCF
P/OCF
Price to OCF
9.8
vs History
58
vs Industry
45
Median 3Y
9.8
Median 5Y
10.1
Industry
11
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
6
Median 3Y
-21.6
Median 5Y
-3.5
Industry
15.5
More Details
0.6
P/B
P/B
Price to Book Value
0.6
vs History
80
vs Industry
70
Median 3Y
0.7
Median 5Y
0.8
Industry
1.8
More Details
1.9
EV/S
EV/S
Enterprise Value to Sales
1.9
vs History
84
vs Industry
37
Median 3Y
2
Median 5Y
2.2
Industry
1.6
Forward
1.7
More Details
2.5
EV/GP
EV/GP
Enterprise Value to Gross Profit
2.5
vs History
85
vs Industry
47
Median 3Y
2.7
Median 5Y
3
Industry
3.5
More Details
3.7
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
3.7
vs History
95
vs Industry
38
Median 3Y
4.7
Median 5Y
6.7
Industry
8.9
Forward
4.1
More Details
5.7
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
5.7
vs History
95
vs Industry
20
Median 3Y
8.3
Median 5Y
10.9
Industry
12.7
Forward
6.7
More Details
10.3
EV/OCF
EV/OCF
Enterprise Value to OCF
10.3
vs History
46
vs Industry
42
Median 3Y
9.8
Median 5Y
10.3
Industry
10.6
More Details
18
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
18
vs History
44
vs Industry
14
Median 3Y
18
Median 5Y
18
Industry
12.6
More Details
0.7
EV/IC
EV/IC
Enterprise Value to IC
0.7
vs History
80
vs Industry
63
Median 3Y
0.7
Median 5Y
0.8
Industry
1.4
More Details

Multiples Across Competitors

OMIP Competitors Multiples
One Media IP Group PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
One Media IP Group PLC
LSE:OMIP
8.3m GBP 1.8 -3.6 3.7 5.7
US
Netflix Inc
NASDAQ:NFLX
408.6B USD 9.4 39.2 14.4 32.7
US
Walt Disney Co
NYSE:DIS
203.1B USD 2.2 16.4 12.1 16.8
LU
Spotify Technology SA
NYSE:SPOT
117.1B USD 5.9 70.9 43.7 46.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
71.6B USD 1.9 147.6 5.1 57.7
NL
Universal Music Group NV
AEX:UMG
39.8B EUR 2.6 7.1 8.4 8.4
US
TKO Group Holdings Inc
NYSE:TKO
41.1B USD 9.5 179.6 30.3 43.3
US
Live Nation Entertainment Inc
NYSE:LYV
31.5B USD 1.3 97.6 16 23.6
CN
Tencent Music Entertainment Group
NYSE:TME
27.5B USD 6.1 17.9 18.6 18.6
US
Roku Inc
NASDAQ:ROKU
16.4B USD 3.6 -592.3 -176.5 -127.2
FR
Bollore SE
PAR:BOL
12.9B EUR 8.3 -7.6 -11.9 -11.3
P/E Multiple
Earnings Growth PEG
UK
One Media IP Group PLC
LSE:OMIP
Average P/E: 72
Negative Multiple: -3.6 		N/A N/A
US
Netflix Inc
NASDAQ:NFLX
39.2
25%
1.6
US
Walt Disney Co
NYSE:DIS
16.4
6%
2.7
LU
Spotify Technology SA
NYSE:SPOT
70.9
42%
1.7
US
Warner Bros Discovery Inc
NASDAQ:WBD
147.6
N/A N/A
NL
Universal Music Group NV
AEX:UMG
7.1
2%
3.5
US
TKO Group Holdings Inc
NYSE:TKO
179.6
435%
0.4
US
Live Nation Entertainment Inc
NYSE:LYV
97.6
7%
13.9
CN
Tencent Music Entertainment Group
NYSE:TME
17.9
22%
0.8
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -592.3 N/A N/A
FR
Bollore SE
PAR:BOL
Negative Multiple: -7.6
-39%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
One Media IP Group PLC
LSE:OMIP
Average EV/EBITDA: 16.9
3.7
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
14.4
-7%
N/A
US
Walt Disney Co
NYSE:DIS
12.1
10%
1.2
LU
Spotify Technology SA
NYSE:SPOT
43.7
40%
1.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
5.1
-26%
N/A
NL
Universal Music Group NV
AEX:UMG
8.4
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
30.3
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
16
19%
0.8
CN
Tencent Music Entertainment Group
NYSE:TME
18.6
22%
0.8
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -176.5 N/A N/A
FR
Bollore SE
PAR:BOL
Negative Multiple: -11.9 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
One Media IP Group PLC
LSE:OMIP
Average EV/EBIT: 28.1
5.7
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
32.7
25%
1.3
US
Walt Disney Co
NYSE:DIS
16.8
17%
1
LU
Spotify Technology SA
NYSE:SPOT
46.1
42%
1.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
57.7
62%
0.9
NL
Universal Music Group NV
AEX:UMG
8.4
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
43.3
36%
1.2
US
Live Nation Entertainment Inc
NYSE:LYV
23.6
14%
1.7
CN
Tencent Music Entertainment Group
NYSE:TME
18.6
23%
0.8
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -127.2 N/A N/A
FR
Bollore SE
PAR:BOL
Negative Multiple: -11.3 N/A N/A

See Also

Summary
OMIP intrinsic value, competitors valuation, and company profile.
DCF Valuation
OMIP stock valuation using Discount Cash Flow valuation method.
Relative Valuation
OMIP stock valuation using valuation multiples.
Wall Street Estimates
OMIP price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
OMIP stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 303,700+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.