Broadmedia Corp
TSE:4347

Watchlist Manager
Broadmedia Corp Logo
Broadmedia Corp
TSE:4347
Watchlist
Price: 1 988 JPY 0.56% Market Closed
Market Cap: ¥14.9B

Relative Value

The Relative Value of one Broadmedia Corp stock under the Base Case scenario is 1 715.08 JPY. Compared to the current market price of 1 988 JPY, Broadmedia Corp is Overvalued by 14%.

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.

Relative Value
Base Case
1 715.08 JPY
Overvaluation 14%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Broadmedia Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Broadmedia Corp
TSE:4347
14.2B JPY 0.9 25 10 13.8
US
AST SpaceMobile Inc
NASDAQ:ASTS
43.7B USD 2 355.7 -143.7 -178.8 -151.3
US
EchoStar Corp
NASDAQ:SATS
37.3B USD 2.5 -2.9 42.4 -105.7
US
Lumen Technologies Inc
NYSE:LUMN
9.7B USD 0.8 -5.9 8.3 146.3
US
Globalstar Inc
AMEX:GSAT
8.6B USD 33 -175.4 87.4 865.5
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
126.2T IDR 74.7 102 410.2 410.2
UK
Liberty Global PLC
NASDAQ:LBTYA
3.6B USD 1 -1.8 63.6 -102.5
BM
Liberty Global Ltd
F:3O41
2.9B EUR 1 -1.8 74 -119.3
MY
TIME dotCom Bhd
KLSE:TIMECOM
10.9B MYR 6.2 24.9 20.5 20.5
JP
U-Next Holdings Co Ltd
OTC:USNNF
2.5B USD 1 21.7 1 449.5 1 988.3
NZ
Chorus Ltd
NZX:CNU
4.1B NZD 4 1 025 33.4 33.4
P/E Multiple
Earnings Growth PEG
JP
Broadmedia Corp
TSE:4347
Average P/E: 239.7
25
51%
0.5
US
AST SpaceMobile Inc
NASDAQ:ASTS
Negative Multiple: -143.7 N/A N/A
US
EchoStar Corp
NASDAQ:SATS
Negative Multiple: -2.9 N/A N/A
US
Lumen Technologies Inc
NYSE:LUMN
Negative Multiple: -5.9 N/A N/A
US
G
Globalstar Inc
AMEX:GSAT
Negative Multiple: -175.4 N/A N/A
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
102
N/A N/A
UK
Liberty Global PLC
NASDAQ:LBTYA
Negative Multiple: -1.8 N/A N/A
BM
Liberty Global Ltd
F:3O41
Negative Multiple: -1.8 N/A N/A
MY
T
TIME dotCom Bhd
KLSE:TIMECOM
24.9
13%
1.9
JP
U-Next Holdings Co Ltd
OTC:USNNF
21.7
10%
2.2
NZ
Chorus Ltd
NZX:CNU
1 025
199%
5.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Broadmedia Corp
TSE:4347
Average EV/EBITDA: 219.9
10
N/A N/A
US
AST SpaceMobile Inc
NASDAQ:ASTS
Negative Multiple: -178.8 N/A N/A
US
EchoStar Corp
NASDAQ:SATS
42.4
7%
6.1
US
Lumen Technologies Inc
NYSE:LUMN
8.3
1%
8.3
US
G
Globalstar Inc
AMEX:GSAT
87.4
29%
3
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
410.2
N/A N/A
UK
Liberty Global PLC
NASDAQ:LBTYA
63.6
11%
5.8
BM
Liberty Global Ltd
F:3O41
74
11%
6.7
MY
T
TIME dotCom Bhd
KLSE:TIMECOM
20.5
21%
1
JP
U-Next Holdings Co Ltd
OTC:USNNF
1 449.5
-9%
N/A
NZ
Chorus Ltd
NZX:CNU
33.4
52%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Broadmedia Corp
TSE:4347
Average EV/EBIT: 496.8
13.8
N/A N/A
US
AST SpaceMobile Inc
NASDAQ:ASTS
Negative Multiple: -151.3 N/A N/A
US
EchoStar Corp
NASDAQ:SATS
Negative Multiple: -105.7 N/A N/A
US
Lumen Technologies Inc
NYSE:LUMN
146.3
12%
12.2
US
G
Globalstar Inc
AMEX:GSAT
865.5
N/A N/A
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
410.2
N/A N/A
UK
Liberty Global PLC
NASDAQ:LBTYA
Negative Multiple: -102.5 N/A N/A
BM
Liberty Global Ltd
F:3O41
Negative Multiple: -119.3 N/A N/A
MY
T
TIME dotCom Bhd
KLSE:TIMECOM
20.5
9%
2.3
JP
U-Next Holdings Co Ltd
OTC:USNNF
1 988.3
N/A N/A
NZ
Chorus Ltd
NZX:CNU
33.4
19%
1.8