Ai-Media Technologies Ltd
OTC:AINHF

Watchlist Manager
Ai-Media Technologies Ltd Logo
Ai-Media Technologies Ltd
OTC:AINHF
Watchlist
Price: 0.6 USD Market Closed
Market Cap: $125.3m

Relative Value

The Relative Value of one AINHF stock under the Base Case scenario is 0.63 USD. Compared to the current market price of 0.6 USD, Ai-Media Technologies Ltd is Undervalued by 5%.

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.

AINHF Relative Value
Base Case
0.63 USD
Undervaluation 5%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

AINHF Competitors Multiples
Ai-Media Technologies Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Ai-Media Technologies Ltd
OTC:AINHF
115.9m USD 1.8 -69.3 -208.9 -208.9
US
Cintas Corp
NASDAQ:CTAS
79.7B USD 7.4 42.1 27.4 33
US
Copart Inc
NASDAQ:CPRT
35B USD 7.5 22 15.4 17.3
AU
Brambles Ltd
ASX:BXB
33.3B AUD 3.5 24.5 17.9 17.9
US
RB Global Inc
F:J1F
16.3B EUR 4.3 49.3 18.8 27.4
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
26.1B CAD 4.2 48.8 18.6 27.2
FR
Spie SA
PAR:SPIE
8.7B EUR 0.9 43.6 10.9 18.2
US
Aurora Innovation Inc
NASDAQ:AUR
9.3B USD 3 102.3 -11.4 -9.2 -8.9
FR
Elis SA
PAR:ELIS
6.5B EUR 1.4 17 5.8 14.7
US
VSE Corp
NASDAQ:VSEC
6.7B USD 5.1 507.1 60 86.4
DK
Iss A/S
CSE:ISS
37.9B DKK 0.4 14.6 8.3 11.5
P/S Multiple
Revenue Growth P/S to Growth
AU
Ai-Media Technologies Ltd
OTC:AINHF
Average P/S: 285.3
1.8
18%
0.1
US
Cintas Corp
NASDAQ:CTAS
7.4
8%
0.9
US
Copart Inc
NASDAQ:CPRT
7.5
6%
1.3
AU
Brambles Ltd
ASX:BXB
3.5
6%
0.6
US
RB Global Inc
F:J1F
4.3
5%
0.9
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
4.2
5%
0.8
FR
Spie SA
PAR:SPIE
0.9
6%
0.1
US
Aurora Innovation Inc
NASDAQ:AUR
3 102.3
515%
6
FR
Elis SA
PAR:ELIS
1.4
5%
0.3
US
VSE Corp
NASDAQ:VSEC
5.1
14%
0.4
DK
Iss A/S
CSE:ISS
0.4
4%
0.1
P/E Multiple
Earnings Growth PEG
AU
Ai-Media Technologies Ltd
OTC:AINHF
Average P/E: 85.4
Negative Multiple: -69.3
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
42.1
11%
3.8
US
Copart Inc
NASDAQ:CPRT
22
6%
3.7
AU
Brambles Ltd
ASX:BXB
24.5
10%
2.5
US
RB Global Inc
F:J1F
49.3
35%
1.4
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
48.8
35%
1.4
FR
Spie SA
PAR:SPIE
43.6
28%
1.6
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -11.4 N/A N/A
FR
Elis SA
PAR:ELIS
17
14%
1.2
US
VSE Corp
NASDAQ:VSEC
507.1
120%
4.2
DK
Iss A/S
CSE:ISS
14.6
11%
1.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Ai-Media Technologies Ltd
OTC:AINHF
Average EV/EBITDA: 20.3
Negative Multiple: -208.9
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
27.4
10%
2.7
US
Copart Inc
NASDAQ:CPRT
15.4
7%
2.2
AU
Brambles Ltd
ASX:BXB
17.9
27%
0.7
US
RB Global Inc
F:J1F
18.8
11%
1.7
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
18.6
11%
1.7
FR
Spie SA
PAR:SPIE
10.9
10%
1.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -9.2 N/A N/A
FR
Elis SA
PAR:ELIS
5.8
6%
1
US
VSE Corp
NASDAQ:VSEC
60
26%
2.3
DK
Iss A/S
CSE:ISS
8.3
7%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Ai-Media Technologies Ltd
OTC:AINHF
Average EV/EBIT: 28.2
Negative Multiple: -208.9
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
33
11%
3
US
Copart Inc
NASDAQ:CPRT
17.3
7%
2.5
AU
Brambles Ltd
ASX:BXB
17.9
9%
2
US
RB Global Inc
F:J1F
27.4
9%
3
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
27.2
9%
3
FR
Spie SA
PAR:SPIE
18.2
15%
1.2
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -8.9 N/A N/A
FR
Elis SA
PAR:ELIS
14.7
10%
1.5
US
VSE Corp
NASDAQ:VSEC
86.4
24%
3.6
DK
Iss A/S
CSE:ISS
11.5
9%
1.3