Relative Value

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

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
HIDDEN
Show
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
4.1T USD 10.5 32.5 27.7 32
US
Meta Platforms Inc
NASDAQ:META
1.7T USD 8.5 28.2 16.5 20.2
CN
Tencent Holdings Ltd
HKEX:700
5.1T HKD 6.3 21 19.5 19.5
US
Reelcause Inc
OTC:RCIT
138.8B USD 4 110.1 -1 062 100.1 55 876.5 108 052
CN
Baidu Inc
NASDAQ:BIDU
48.9B USD 2.6 40.1 22 22
CN
Kuaishou Technology
HKEX:1024
317.5B HKD 2 16.3 12.6 12.6
JP
LY Corp
XMUN:YOJ
30.5B EUR 2.8 27.3 19.4 30.3
KR
Naver Corp
KRX:035420
39.3T KRW 3.4 18 15.4 15.4
NL
Nebius Group NV
NASDAQ:NBIS
22B USD 4 586.4 7 245.6 -5 317.8 -3 035.1
KR
Kakao Corp
KRX:035720
25.8T KRW 3.2 110.8 13.3 33
P/S Multiple
Revenue Growth P/S to Growth
JE
XLMedia PLC
LSE:XLM
Average P/S: 794.2
0.1
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
10.5
15%
0.7
US
Meta Platforms Inc
NASDAQ:META
8.5
16%
0.5
CN
Tencent Holdings Ltd
HKEX:700
6.3
11%
0.6
US
R
Reelcause Inc
OTC:RCIT
4 110.1
N/A N/A
CN
Baidu Inc
NASDAQ:BIDU
2.6
3%
0.9
CN
Kuaishou Technology
HKEX:1024
2
11%
0.2
JP
L
LY Corp
XMUN:YOJ
2.8
8%
0.4
KR
Naver Corp
KRX:035420
3.4
11%
0.3
NL
Nebius Group NV
NASDAQ:NBIS
4 586.4
303%
15.1
KR
Kakao Corp
KRX:035720
3.2
7%
0.5
P/E Multiple
Earnings Growth PEG
JE
XLMedia PLC
LSE:XLM
Average P/E: 837.8
Negative Multiple: -0.1
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
32.5
17%
1.9
US
Meta Platforms Inc
NASDAQ:META
28.2
14%
2
CN
Tencent Holdings Ltd
HKEX:700
21
19%
1.1
US
R
Reelcause Inc
OTC:RCIT
Negative Multiple: -1 062 100.1 N/A N/A
CN
Baidu Inc
NASDAQ:BIDU
40.1
1%
40.1
CN
Kuaishou Technology
HKEX:1024
16.3
22%
0.7
JP
L
LY Corp
XMUN:YOJ
27.3
10%
2.7
KR
Naver Corp
KRX:035420
18
10%
1.8
NL
Nebius Group NV
NASDAQ:NBIS
7 245.6
N/A N/A
KR
Kakao Corp
KRX:035720
110.8
143%
0.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JE
XLMedia PLC
LSE:XLM
Average EV/EBITDA: 5 602.6
3
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
27.7
26%
1.1
US
Meta Platforms Inc
NASDAQ:META
16.5
24%
0.7
CN
Tencent Holdings Ltd
HKEX:700
19.5
18%
1.1
US
R
Reelcause Inc
OTC:RCIT
55 876.5
N/A N/A
CN
Baidu Inc
NASDAQ:BIDU
22
-12%
N/A
CN
Kuaishou Technology
HKEX:1024
12.6
24%
0.5
JP
L
LY Corp
XMUN:YOJ
19.4
12%
1.6
KR
Naver Corp
KRX:035420
15.4
12%
1.3
NL
Nebius Group NV
NASDAQ:NBIS
Negative Multiple: -5 317.8 N/A N/A
KR
Kakao Corp
KRX:035720
13.3
13%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JE
XLMedia PLC
LSE:XLM
Average EV/EBIT: 10 823.9
1.6
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
32
17%
1.9
US
Meta Platforms Inc
NASDAQ:META
20.2
10%
2
CN
Tencent Holdings Ltd
HKEX:700
19.5
18%
1.1
US
R
Reelcause Inc
OTC:RCIT
108 052
N/A N/A
CN
Baidu Inc
NASDAQ:BIDU
22
1%
22
CN
Kuaishou Technology
HKEX:1024
12.6
30%
0.4
JP
L
LY Corp
XMUN:YOJ
30.3
N/A N/A
KR
Naver Corp
KRX:035420
15.4
12%
1.3
NL
Nebius Group NV
NASDAQ:NBIS
Negative Multiple: -3 035.1 N/A N/A
KR
Kakao Corp
KRX:035720
33
32%
1