i

illumin Holdings Inc
TSX:ILLM

Watchlist Manager
illumin Holdings Inc
TSX:ILLM
Watchlist
Price: 0.98 CAD
Market Cap: 50.8m 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 0.98 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
96
vs Industry
57
Median 3Y
0.7
Median 5Y
1
Industry
1.5
Forward
0.3
vs History
vs Industry
3
Median 3Y
-10.1
Median 5Y
27.3
Industry
17.1
Forward
-5.1
vs History
19
vs Industry
27
Median 3Y
14.9
Median 5Y
15.8
Industry
11.1
vs History
vs Industry
7
Median 3Y
-9
Median 5Y
-5.7
Industry
15.6
vs History
96
vs Industry
41
Median 3Y
1.2
Median 5Y
1.4
Industry
1.8
vs History
96
vs Industry
67
Median 3Y
0.3
Median 5Y
0.5
Industry
1.6
Forward
0.1
vs History
96
vs Industry
64
Median 3Y
0.7
Median 5Y
1
Industry
3.6
vs History
vs Industry
1
Median 3Y
-8.4
Median 5Y
9.3
Industry
8.9
Forward
9.6
vs History
vs Industry
Median 3Y
-5.9
Median 5Y
-3.3
Industry
12.7
Forward
-1
vs History
49
vs Industry
38
Median 3Y
6.7
Median 5Y
8.2
Industry
10.7
vs History
vs Industry
20
Median 3Y
-6.7
Median 5Y
3.6
Industry
12.6
vs History
96
vs Industry
23
Median 3Y
1.3
Median 5Y
1.9
Industry
1.5

Multiples Across Competitors

ILLM Competitors Multiples
illumin Holdings Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
illumin Holdings Inc
TSX:ILLM
50.8m CAD 0.3 -8.9 -3 -1.2
US
Alphabet Inc
NASDAQ:GOOGL
3.8T USD 9.8 30.3 25.7 29.7
US
Meta Platforms Inc
NASDAQ:META
1.6T USD 8.6 27.8 16.2 19.7
CN
Tencent Holdings Ltd
HKEX:700
5.6T HKD 7.2 24.5 24.7 24.7
CN
Baidu Inc
NASDAQ:BIDU
44.3B USD 2.4 37.3 20.1 20.1
CN
Kuaishou Technology
HKEX:1024
291.5B HKD 1.9 15.2 11.7 11.7
JP
LY Corp
XMUN:YOJ
31.9B EUR 3 38.7 20.3 31.7
KR
Naver Corp
KRX:035420
36.5T KRW 3.1 16.7 14.1 14.1
NL
Nebius Group NV
NASDAQ:NBIS
23.5B USD 5 517.6 8 649.3 -6 344 -3 620.8
US
Pinterest Inc
NYSE:PINS
18.1B USD 4.5 9.1 50.6 55.2
JP
Z Holdings Corp
TSE:4689
2.8T JPY 1.5 18.9 13.6 21.3
P/E Multiple
Earnings Growth PEG
CA
i
illumin Holdings Inc
TSX:ILLM
Average P/E: 886.8
Negative Multiple: -8.9
45%
N/A
US
Alphabet Inc
NASDAQ:GOOGL
30.3
17%
1.8
US
Meta Platforms Inc
NASDAQ:META
27.8
12%
2.3
CN
Tencent Holdings Ltd
HKEX:700
24.5
19%
1.3
CN
Baidu Inc
NASDAQ:BIDU
37.3
1%
37.3
CN
Kuaishou Technology
HKEX:1024
15.2
22%
0.7
JP
L
LY Corp
XMUN:YOJ
38.7
11%
3.5
KR
Naver Corp
KRX:035420
16.7
10%
1.7
NL
Nebius Group NV
NASDAQ:NBIS
8 649.3
N/A N/A
US
Pinterest Inc
NYSE:PINS
9.1
-7%
N/A
JP
Z Holdings Corp
TSE:4689
18.9
11%
1.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
i
illumin Holdings Inc
TSX:ILLM
Average EV/EBITDA: 21.9
Negative Multiple: -3
232%
N/A
US
Alphabet Inc
NASDAQ:GOOGL
25.7
26%
1
US
Meta Platforms Inc
NASDAQ:META
16.2
24%
0.7
CN
Tencent Holdings Ltd
HKEX:700
24.7
28%
0.9
CN
Baidu Inc
NASDAQ:BIDU
20.1
-10%
N/A
CN
Kuaishou Technology
HKEX:1024
11.7
24%
0.5
JP
L
LY Corp
XMUN:YOJ
20.3
12%
1.7
KR
Naver Corp
KRX:035420
14.1
12%
1.2
NL
Nebius Group NV
NASDAQ:NBIS
Negative Multiple: -6 344 N/A N/A
US
Pinterest Inc
NYSE:PINS
50.6
109%
0.5
JP
Z Holdings Corp
TSE:4689
13.6
12%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
i
illumin Holdings Inc
TSX:ILLM
Average EV/EBIT: 25.3
Negative Multiple: -1.2
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
29.7
17%
1.7
US
Meta Platforms Inc
NASDAQ:META
19.7
13%
1.5
CN
Tencent Holdings Ltd
HKEX:700
24.7
18%
1.4
CN
Baidu Inc
NASDAQ:BIDU
20.1
1%
20.1
CN
Kuaishou Technology
HKEX:1024
11.7
30%
0.4
JP
L
LY Corp
XMUN:YOJ
31.7
N/A N/A
KR
Naver Corp
KRX:035420
14.1
13%
1.1
NL
Nebius Group NV
NASDAQ:NBIS
Negative Multiple: -3 620.8 N/A N/A
US
Pinterest Inc
NYSE:PINS
55.2
62%
0.9
JP
Z Holdings Corp
TSE:4689
21.3
N/A N/A