I

Ilkka Oyj
OMXH:ILKKA2

Watchlist Manager
Ilkka Oyj
OMXH:ILKKA2
Watchlist
Price: 4.03 EUR 0.75% Market Closed
Market Cap: €85.3m

Relative Value

The Relative Value of one ILKKA2 stock under the Base Case scenario is 2.13 EUR. Compared to the current market price of 4.03 EUR, Ilkka Oyj is Overvalued 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.

ILKKA2 Relative Value
Base Case
2.13 EUR
Overvaluation 47%
Relative Value
Price
I
Worst Case
Base Case
Best Case

Multiples Across Competitors

ILKKA2 Competitors Multiples
Ilkka Oyj Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
FI
Ilkka Oyj
OMXH:ILKKA2
85.3m EUR 2 6.5 -55.1 -55.1
US
News Corp
NASDAQ:NWSA
12.8B USD 1.5 11 8.5 12.5
US
New York Times Co
NYSE:NYT
11.9B USD 4.2 34.7 21.1 25.1
NO
Schibsted ASA
OSE:SCHA
78B NOK 9.4 6 22.1 79.6
UK
Pearson PLC
LSE:PSON
6B GBP 1.7 13.6 9.1 12.7
CN
China Literature Ltd
HKEX:772
41B HKD 5.2 270.9 -48.7 -48.7
ZA
Caxton and CTP Publishers and Printers Ltd
JSE:CAT
5.2B ZAR 0.8 8.6 2.6 3.8
CN
People.cn Co Ltd
SSE:603000
27.3B CNY 13.3 146.4 143.4 143.4
CN
COL Digital Publishing Group Co Ltd
SZSE:300364
27.1B CNY 19.9 -47.1 -53.9 -53.9
DE
Springer Nature AG & Co KgaA
XETRA:SPG
3.2B EUR 1.7 19.8 6.3 10.7
CN
Jiangsu Phoenix Publishing & Media Corp Ltd
SSE:601928
25.6B CNY 1.9 13.1 16.1 16.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FI
I
Ilkka Oyj
OMXH:ILKKA2
Average EV/EBITDA: 28.7
Negative Multiple: -55.1
32%
N/A
US
News Corp
NASDAQ:NWSA
8.5
8%
1.1
US
New York Times Co
NYSE:NYT
21.1
N/A N/A
NO
Schibsted ASA
OSE:SCHA
22.1
N/A N/A
UK
Pearson PLC
LSE:PSON
9.1
6%
1.5
CN
China Literature Ltd
HKEX:772
Negative Multiple: -48.7
22%
N/A
ZA
C
Caxton and CTP Publishers and Printers Ltd
JSE:CAT
2.6
N/A N/A
CN
People.cn Co Ltd
SSE:603000
143.4
N/A N/A
CN
COL Digital Publishing Group Co Ltd
SZSE:300364
Negative Multiple: -53.9 N/A N/A
DE
Springer Nature AG & Co KgaA
XETRA:SPG
6.3
5%
1.3
CN
Jiangsu Phoenix Publishing & Media Corp Ltd
SSE:601928
16.1
17%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FI
I
Ilkka Oyj
OMXH:ILKKA2
Average EV/EBIT: 38
Negative Multiple: -55.1
N/A N/A
US
News Corp
NASDAQ:NWSA
12.5
11%
1.1
US
New York Times Co
NYSE:NYT
25.1
N/A N/A
NO
Schibsted ASA
OSE:SCHA
79.6
N/A N/A
UK
Pearson PLC
LSE:PSON
12.7
9%
1.4
CN
China Literature Ltd
HKEX:772
Negative Multiple: -48.7
29%
N/A
ZA
C
Caxton and CTP Publishers and Printers Ltd
JSE:CAT
3.8
N/A N/A
CN
People.cn Co Ltd
SSE:603000
143.4
N/A N/A
CN
COL Digital Publishing Group Co Ltd
SZSE:300364
Negative Multiple: -53.9 N/A N/A
DE
Springer Nature AG & Co KgaA
XETRA:SPG
10.7
12%
0.9
CN
Jiangsu Phoenix Publishing & Media Corp Ltd
SSE:601928
16.1
N/A N/A