i

illumin Holdings Inc
TSX:ILLM

Watchlist Manager
illumin Holdings Inc
TSX:ILLM
Watchlist
Price: 2.02 CAD -0.98% Market Closed
Market Cap: 104.4m CAD

Relative Value

The Relative Value of one ILLM stock under the Base Case scenario is hidden CAD. Compared to the current market price of 2.02 CAD, illumin Holdings Inc 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.

ILLM Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
68
vs Industry
57
Median 3Y
0.8
Median 5Y
1.1
Industry
1.5
Forward
0.7
vs History
1
vs Industry
3
Median 3Y
-7.9
Median 5Y
42.4
Industry
18.3
Forward
88
vs History
38
vs Industry
27
Median 3Y
13.7
Median 5Y
14.9
Industry
11.4
vs History
vs Industry
7
Median 3Y
-9
Median 5Y
16.9
Industry
16
vs History
53
vs Industry
41
Median 3Y
1.2
Median 5Y
1.5
Industry
1.8
vs History
63
vs Industry
67
Median 3Y
0.4
Median 5Y
0.6
Industry
1.6
Forward
0.3
vs History
61
vs Industry
64
Median 3Y
0.7
Median 5Y
1.1
Industry
3.5
vs History
6
vs Industry
1
Median 3Y
-6.4
Median 5Y
10.9
Industry
9
Forward
6.5
vs History
vs Industry
Median 3Y
-6.6
Median 5Y
-2.8
Industry
12.8
Forward
-406.8
vs History
41
vs Industry
38
Median 3Y
6.5
Median 5Y
7.8
Industry
10.9
vs History
3
vs Industry
20
Median 3Y
-6.4
Median 5Y
8.2
Industry
13.5
vs History
57
vs Industry
23
Median 3Y
1.5
Median 5Y
2.1
Industry
1.5

Multiples Across Competitors

ILLM Competitors Multiples
illumin Holdings Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
illumin Holdings Inc
TSX:ILLM
104.4m CAD 0.7 691.7 128.8 -11.1
US
Alphabet Inc
NASDAQ:GOOGL
2.1T USD 5.9 19.1 15 17.1
US
Meta Platforms Inc
NASDAQ:META
1.8T USD 10.7 27.4 20 24.4
CN
Tencent Holdings Ltd
HKEX:700
4.6T HKD 6.1 20.9 19.6 19.6
JP
LY Corp
XMUN:YOJ
43.5B EUR 3.9 48.8 23.1 36.7
CN
Kuaishou Technology
HKEX:1024
280.5B HKD 2 16.9 9.9 14.5
CN
Baidu Inc
NASDAQ:BIDU
31.7B USD 1.7 8.9 8.3 8.3
KR
Naver Corp
KRX:035420
37.8T KRW 3.4 20.7 11.8 15.6
JP
Z Holdings Corp
TSE:4689
3.8T JPY 2 24.6 14.5 23
US
Pinterest Inc
NYSE:PINS
24.2B USD 6.4 12.8 97.6 108.5
AU
REA Group Ltd
ASX:REA
31B AUD 16.7 50.2 39.9 39.9
P/E Multiple
Earnings Growth PEG
CA
i
illumin Holdings Inc
TSX:ILLM
Average P/E: 85.6
691.7
134%
5.2
US
Alphabet Inc
NASDAQ:GOOGL
19.1
13%
1.5
US
Meta Platforms Inc
NASDAQ:META
27.4
10%
2.7
CN
Tencent Holdings Ltd
HKEX:700
20.9
16%
1.3
JP
L
LY Corp
XMUN:YOJ
48.8
N/A N/A
CN
Kuaishou Technology
HKEX:1024
16.9
21%
0.8
CN
Baidu Inc
NASDAQ:BIDU
8.9
9%
1
KR
Naver Corp
KRX:035420
20.7
10%
2.1
JP
Z Holdings Corp
TSE:4689
24.6
N/A N/A
US
Pinterest Inc
NYSE:PINS
12.8
-3%
N/A
AU
REA Group Ltd
ASX:REA
50.2
39%
1.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
i
illumin Holdings Inc
TSX:ILLM
Average EV/EBITDA: 35.3
128.8
277%
0.5
US
Alphabet Inc
NASDAQ:GOOGL
15
21%
0.7
US
Meta Platforms Inc
NASDAQ:META
20
21%
1
CN
Tencent Holdings Ltd
HKEX:700
19.6
25%
0.8
JP
L
LY Corp
XMUN:YOJ
23.1
12%
1.9
CN
Kuaishou Technology
HKEX:1024
9.9
24%
0.4
CN
Baidu Inc
NASDAQ:BIDU
8.3
-3%
N/A
KR
Naver Corp
KRX:035420
11.8
12%
1
JP
Z Holdings Corp
TSE:4689
14.5
12%
1.2
US
Pinterest Inc
NYSE:PINS
97.6
110%
0.9
AU
REA Group Ltd
ASX:REA
39.9
22%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
i
illumin Holdings Inc
TSX:ILLM
Average EV/EBIT: 30.8
Negative Multiple: -11.1
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
17.1
13%
1.3
US
Meta Platforms Inc
NASDAQ:META
24.4
12%
2
CN
Tencent Holdings Ltd
HKEX:700
19.6
16%
1.2
JP
L
LY Corp
XMUN:YOJ
36.7
N/A N/A
CN
Kuaishou Technology
HKEX:1024
14.5
30%
0.5
CN
Baidu Inc
NASDAQ:BIDU
8.3
9%
0.9
KR
Naver Corp
KRX:035420
15.6
14%
1.1
JP
Z Holdings Corp
TSE:4689
23
N/A N/A
US
Pinterest Inc
NYSE:PINS
108.5
71%
1.5
AU
REA Group Ltd
ASX:REA
39.9
16%
2.5