XLMedia PLC
LSE:XLM

Watchlist Manager
XLMedia PLC Logo
XLMedia PLC
LSE:XLM
Watchlist
Price: 6.58 GBX Market Closed
Market Cap: £2.7m

Relative Value

The Relative Value of one XLM stock under the Base Case scenario is 18.89 GBX. Compared to the current market price of 6.58 GBX, XLMedia PLC is Undervalued by 65%.

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.

XLM Relative Value
Base Case
18.89 GBX
Undervaluation 65%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

XLM Competitors Multiples
XLMedia PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JE
XLMedia PLC
LSE:XLM
2.7m GBP 0.1 -0.1 3 1.6
US
Alphabet Inc
NASDAQ:GOOGL
3.7T USD 9.2 27.9 24 27.9
US
Meta Platforms Inc
NASDAQ:META
1.6T USD 8 26.7 15.6 19.1
CN
Tencent Holdings Ltd
HKEX:700
4.9T HKD 5.9 19.9 18.5 18.5
US
Reelcause Inc
OTC:RCIT
146.4B USD 4 334.8 -1 120 161.7 58 930.9 113 958.5
CN
Baidu Inc
NASDAQ:BIDU
47.7B USD 2.5 39.4 21.5 21.5
CN
Kuaishou Technology
HKEX:1024
294.1B HKD 1.9 15.1 11.6 11.6
JP
LY Corp
XMUN:YOJ
31.3B EUR 2.9 27.7 20.5 32.8
KR
Naver Corp
KRX:035420
37.7T KRW 3.2 17.3 14.7 14.7
NL
Nebius Group NV
NASDAQ:NBIS
24.1B USD 5 427.8 8 574.9 -6 293.8 -3 592.1
KR
Kakao Corp
KRX:035720
25.2T KRW 3.2 108.6 13 32.1
P/S Multiple
Revenue Growth P/S to Growth
JE
XLMedia PLC
LSE:XLM
Average P/S: 890.9
0.1
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
9.2
13%
0.7
US
Meta Platforms Inc
NASDAQ:META
8
20%
0.4
CN
Tencent Holdings Ltd
HKEX:700
5.9
11%
0.5
US
R
Reelcause Inc
OTC:RCIT
4 334.8
N/A N/A
CN
Baidu Inc
NASDAQ:BIDU
2.5
3%
0.8
CN
Kuaishou Technology
HKEX:1024
1.9
11%
0.2
JP
L
LY Corp
XMUN:YOJ
2.9
8%
0.4
KR
Naver Corp
KRX:035420
3.2
11%
0.3
NL
Nebius Group NV
NASDAQ:NBIS
5 427.8
303%
17.9
KR
Kakao Corp
KRX:035720
3.2
7%
0.5
P/E Multiple
Earnings Growth PEG
JE
XLMedia PLC
LSE:XLM
Average P/E: 984.2
Negative Multiple: -0.1
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
27.9
11%
2.5
US
Meta Platforms Inc
NASDAQ:META
26.7
19%
1.4
CN
Tencent Holdings Ltd
HKEX:700
19.9
19%
1
US
R
Reelcause Inc
OTC:RCIT
Negative Multiple: -1 120 161.7 N/A N/A
CN
Baidu Inc
NASDAQ:BIDU
39.4
1%
39.4
CN
Kuaishou Technology
HKEX:1024
15.1
22%
0.7
JP
L
LY Corp
XMUN:YOJ
27.7
10%
2.8
KR
Naver Corp
KRX:035420
17.3
10%
1.7
NL
Nebius Group NV
NASDAQ:NBIS
8 574.9
N/A N/A
KR
Kakao Corp
KRX:035720
108.6
143%
0.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JE
XLMedia PLC
LSE:XLM
Average EV/EBITDA: 5 907.3
3
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
24
25%
1
US
Meta Platforms Inc
NASDAQ:META
15.6
24%
0.7
CN
Tencent Holdings Ltd
HKEX:700
18.5
18%
1
US
R
Reelcause Inc
OTC:RCIT
58 930.9
N/A N/A
CN
Baidu Inc
NASDAQ:BIDU
21.5
-12%
N/A
CN
Kuaishou Technology
HKEX:1024
11.6
24%
0.5
JP
L
LY Corp
XMUN:YOJ
20.5
12%
1.7
KR
Naver Corp
KRX:035420
14.7
12%
1.2
NL
Nebius Group NV
NASDAQ:NBIS
Negative Multiple: -6 293.8 N/A N/A
KR
Kakao Corp
KRX:035720
13
13%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JE
XLMedia PLC
LSE:XLM
Average EV/EBIT: 11 413.8
1.6
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
27.9
16%
1.7
US
Meta Platforms Inc
NASDAQ:META
19.1
10%
1.9
CN
Tencent Holdings Ltd
HKEX:700
18.5
18%
1
US
R
Reelcause Inc
OTC:RCIT
113 958.5
N/A N/A
CN
Baidu Inc
NASDAQ:BIDU
21.5
1%
21.5
CN
Kuaishou Technology
HKEX:1024
11.6
30%
0.4
JP
L
LY Corp
XMUN:YOJ
32.8
N/A N/A
KR
Naver Corp
KRX:035420
14.7
12%
1.2
NL
Nebius Group NV
NASDAQ:NBIS
Negative Multiple: -3 592.1 N/A N/A
KR
Kakao Corp
KRX:035720
32.1
32%
1