First Time Loading...

XLMedia PLC
LSE:XLM

Watchlist Manager
XLMedia PLC Logo
XLMedia PLC
LSE:XLM
Watchlist
Price: 13.5 GBX 1.89% Market Closed
Updated: Apr 28, 2024

Relative Value

The Relative Value of one XLM stock under the Base Case scenario is 25.55 GBX. Compared to the current market price of 13.5 GBX, XLMedia PLC is Undervalued by 47%.

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
25.55 GBX
Undervaluation 47%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
65
vs Industry
65
Median 3Y
0.8
Median 5Y
1.3
Industry
1.5
Forward
0
vs History
vs Industry
45
Median 3Y
10.1
Median 5Y
7.2
Industry
18.8
Forward
0.2
vs History
28
vs Industry
40
Median 3Y
7.3
Median 5Y
4.5
Industry
11.6
vs History
vs Industry
45
Median 3Y
-7.5
Median 5Y
-5.8
Industry
15.9
vs History
79
vs Industry
76
Median 3Y
0.6
Median 5Y
0.9
Industry
1.8
vs History
vs Industry
Median 3Y
-19.7
Median 5Y
-26.7
Industry
1.6
Forward
-0.1
vs History
vs Industry
Median 3Y
0
Median 5Y
-84.9
Industry
3.5
vs History
vs Industry
Median 3Y
-100.5
Median 5Y
-93.8
Industry
9.2
Forward
-0.5
vs History
vs Industry
Median 3Y
-280.9
Median 5Y
-141.7
Industry
13.1
Forward
-1.1
vs History
vs Industry
Median 3Y
-120.5
Median 5Y
-117
Industry
10.7
vs History
15
vs Industry
0
Median 3Y
133.2
Median 5Y
105.6
Industry
13.3
vs History
vs Industry
Median 3Y
-12.1
Median 5Y
-16.4
Industry
1.5

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
35.1m GBP 0.8 -8.4 -40.3 -53.7
US
Alphabet Inc
NASDAQ:GOOGL
2.1T USD 7 29 20.4 23.2
US
Meta Platforms Inc
NASDAQ:META
1.1T USD 7.9 24.6 16.1 19.6
CN
Tencent Holdings Ltd
HKEX:700
3.3T HKD 5 26.7 19 19
CN
Baidu Inc
NASDAQ:BIDU
35.2B USD 1.9 13 3 5.9
JP
LY Corp
XMUN:YOJ
31.9B EUR 3 44.7 16.7 31.8
CN
Kuaishou Technology
HKEX:1024
245B HKD 2 35.5 33.1 33.1
US
Snap Inc
NYSE:SNAP
23.9B USD 5.2 -18.1 -19.6 -17.3
US
Pinterest Inc
NYSE:PINS
23B USD 7.5 -646.6 903.2 17 038.5
KR
Naver Corp
KRX:035420
27.3T KRW 2.8 27.3 12.4 17.3
JP
Z Holdings Corp
TSE:4689
2.8T JPY 1.6 23.4 9.3 17.7
P/E Multiple
Earnings Growth
JE
XLMedia PLC
LSE:XLM
Average P/E: 28
Negative Multiple: -8.4
N/A
US
Alphabet Inc
NASDAQ:GOOGL
29
55%
US
Meta Platforms Inc
NASDAQ:META
24.6
76%
CN
Tencent Holdings Ltd
HKEX:700
26.7
103%
CN
Baidu Inc
NASDAQ:BIDU
13
76%
JP
L
LY Corp
XMUN:YOJ
44.7
-12%
CN
Kuaishou Technology
HKEX:1024
35.5
270%
US
Snap Inc
NYSE:SNAP
Negative Multiple: -18.1 N/A
US
Pinterest Inc
NYSE:PINS
Negative Multiple: -646.6 N/A
KR
Naver Corp
KRX:035420
27.3
75%
JP
Z Holdings Corp
TSE:4689
23.4
-12%
EV/EBITDA Multiple
EBITDA Growth
JE
XLMedia PLC
LSE:XLM
Average EV/EBITDA: 114.8
Negative Multiple: -40.3
57%
US
Alphabet Inc
NASDAQ:GOOGL
20.4
79%
US
Meta Platforms Inc
NASDAQ:META
16.1
102%
CN
Tencent Holdings Ltd
HKEX:700
19
102%
CN
Baidu Inc
NASDAQ:BIDU
3
2%
JP
L
LY Corp
XMUN:YOJ
16.7
54%
CN
Kuaishou Technology
HKEX:1024
33.1
544%
US
Snap Inc
NYSE:SNAP
Negative Multiple: -19.6 N/A
US
Pinterest Inc
NYSE:PINS
903.2
7 200%
KR
Naver Corp
KRX:035420
12.4
50%
JP
Z Holdings Corp
TSE:4689
9.3
54%
EV/EBIT Multiple
EBIT Growth
JE
XLMedia PLC
LSE:XLM
Average EV/EBIT: 1 911.8
Negative Multiple: -53.7
131%
US
Alphabet Inc
NASDAQ:GOOGL
23.2
49%
US
Meta Platforms Inc
NASDAQ:META
19.6
73%
CN
Tencent Holdings Ltd
HKEX:700
19
68%
CN
Baidu Inc
NASDAQ:BIDU
5.9
57%
JP
L
LY Corp
XMUN:YOJ
31.8
N/A
CN
Kuaishou Technology
HKEX:1024
33.1
355%
US
Snap Inc
NYSE:SNAP
Negative Multiple: -17.3 N/A
US
Pinterest Inc
NYSE:PINS
17 038.5
68 123%
KR
Naver Corp
KRX:035420
17.3
50%
JP
Z Holdings Corp
TSE:4689
17.7
N/A

See Also

Discover More