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 Closed
Market Cap: 8.6m GBX
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

OMIP doesn't have a meaningful market cap.

The Relative Value of one OMIP stock under the Base Case scenario is 4.98 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
4.98 GBX
Undervaluation 23%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

1.8
P/S
P/S
Price to Sales
1.8
vs History
92
vs Industry
39
Median 3Y
2.1
Median 5Y
2.5
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
17.7
Forward
9.8
More Details
14
P/OCF
P/OCF
Price to OCF
14
vs History
31
vs Industry
45
Median 3Y
9
Median 5Y
12
Industry
11.1
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
6
Median 3Y
-3.7
Median 5Y
-1.8
Industry
15.5
More Details
0.7
P/B
P/B
Price to Book Value
0.7
vs History
79
vs Industry
70
Median 3Y
0.7
Median 5Y
0.9
Industry
1.8
More Details
1.8
EV/S
EV/S
Enterprise Value to Sales
1.8
vs History
90
vs Industry
37
Median 3Y
2.1
Median 5Y
2.4
Industry
1.6
Forward
1.7
More Details
2.4
EV/GP
EV/GP
Enterprise Value to Gross Profit
2.4
vs History
87
vs Industry
47
Median 3Y
2.8
Median 5Y
3.8
Industry
3.4
More Details
4.3
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
4.3
vs History
93
vs Industry
38
Median 3Y
6.4
Median 5Y
6.8
Industry
8.7
Forward
4.2
More Details
7.6
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
7.6
vs History
88
vs Industry
20
Median 3Y
11.6
Median 5Y
10.9
Industry
12.4
Forward
6.8
More Details
14.6
EV/OCF
EV/OCF
Enterprise Value to OCF
14.6
vs History
17
vs Industry
42
Median 3Y
8.8
Median 5Y
10.1
Industry
10.8
More Details
245
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
245
vs History
7
vs Industry
14
Median 3Y
12.1
Median 5Y
12.1
Industry
13.4
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
0.9
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
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
518B USD 12.9 56 19.5 47
US
Walt Disney Co
NYSE:DIS
206.3B USD 2.2 23.2 12.6 17.3
LU
Spotify Technology SA
NYSE:SPOT
136.6B USD 7.4 103.2 61.8 66
NL
Universal Music Group NV
AEX:UMG
50.6B EUR 4.3 24.3 23.9 29.4
US
Live Nation Entertainment Inc
NYSE:LYV
31.8B USD 1.4 46.2 17 24.7
US
TKO Group Holdings Inc
NYSE:TKO
31.3B USD 23.5 185.6 89.8 118.8
CN
Tencent Music Entertainment Group
NYSE:TME
26.8B USD 6.7 20.3 21.7 21.7
US
Warner Bros Discovery Inc
NASDAQ:WBD
24.7B USD 0.6 -2.3 2.7 68.3
FR
Bollore SE
PAR:BOL
15.9B EUR 5.1 8.7 12.4 -35.6
US
Endeavor Group Holdings Inc
NYSE:EDR
13.8B USD 1.9 -17.6 34.6 -207.1
P/E Multiple
Earnings Growth PEG
UK
One Media IP Group PLC
LSE:OMIP
Average P/E: 58.4
Negative Multiple: -3.7 		N/A N/A
US
Netflix Inc
NASDAQ:NFLX
56
23%
2.4
US
Walt Disney Co
NYSE:DIS
23.2
37%
0.6
LU
Spotify Technology SA
NYSE:SPOT
103.2
42%
2.5
NL
Universal Music Group NV
AEX:UMG
24.3
3%
8.1
US
Live Nation Entertainment Inc
NYSE:LYV
46.2
10%
4.6
US
TKO Group Holdings Inc
NYSE:TKO
185.6
39%
4.8
CN
Tencent Music Entertainment Group
NYSE:TME
20.3
19%
1.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
Negative Multiple: -2.3 N/A N/A
FR
Bollore SE
PAR:BOL
8.7
-43%
N/A
US
Endeavor Group Holdings Inc
NYSE:EDR
Negative Multiple: -17.6 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
One Media IP Group PLC
LSE:OMIP
Average EV/EBIT: 44.5
7.6
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
47
22%
2.1
US
Walt Disney Co
NYSE:DIS
17.3
19%
0.9
LU
Spotify Technology SA
NYSE:SPOT
66
42%
1.6
NL
Universal Music Group NV
AEX:UMG
29.4
18%
1.6
US
Live Nation Entertainment Inc
NYSE:LYV
24.7
18%
1.4
US
TKO Group Holdings Inc
NYSE:TKO
118.8
51%
2.3
CN
Tencent Music Entertainment Group
NYSE:TME
21.7
23%
0.9
US
Warner Bros Discovery Inc
NASDAQ:WBD
68.3
51%
1.3
FR
Bollore SE
PAR:BOL
Negative Multiple: -35.6 N/A N/A
US
Endeavor Group Holdings Inc
NYSE:EDR
Negative Multiple: -207.1 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 258,900+ 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.