A

Agora SA
WSE:AGO

Watchlist Manager
Agora SA
WSE:AGO
Watchlist
Price: 9.94 PLN 4.85% Market Closed
Market Cap: 463m PLN

Relative Value

The Relative Value of one AGO stock under the Base Case scenario is hidden PLN. Compared to the current market price of 9.94 PLN, Agora SA 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.

AGO Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
65
vs Industry
81
Median 3Y
0.3
Median 5Y
0.3
Industry
1.5
Forward
0.3
vs History
23
vs Industry
15
Median 3Y
21
Median 5Y
-2.7
Industry
17.2
Forward
8.9
vs History
79
vs Industry
58
Median 3Y
2
Median 5Y
2.3
Industry
11.1
vs History
14
vs Industry
43
Median 3Y
2.6
Median 5Y
2.3
Industry
15.4
vs History
23
vs Industry
68
Median 3Y
0.6
Median 5Y
0.5
Industry
1.8
vs History
84
vs Industry
64
Median 3Y
0.7
Median 5Y
0.7
Industry
1.6
Forward
0.7
vs History
90
vs Industry
54
Median 3Y
2
Median 5Y
2.4
Industry
3.5
vs History
87
vs Industry
46
Median 3Y
4.4
Median 5Y
6.5
Industry
8.9
Forward
3.6
vs History
38
vs Industry
22
Median 3Y
11.3
Median 5Y
-7.2
Industry
12.7
Forward
9.6
vs History
77
vs Industry
51
Median 3Y
4.2
Median 5Y
5.7
Industry
10.5
vs History
53
vs Industry
43
Median 3Y
5.5
Median 5Y
6.8
Industry
12.7
vs History
25
vs Industry
67
Median 3Y
0.6
Median 5Y
0.6
Industry
1.4

Multiples Across Competitors

AGO Competitors Multiples
Agora SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
PL
Agora SA
WSE:AGO
463m PLN 0.3 23.1 3.6 10.1
US
News Corp
NASDAQ:NWSA
14.8B USD 2.3 12.6 11.4 17.9
US
New York Times Co
NYSE:NYT
11.4B USD 4.2 33.8 20.4 24.3
UK
Pearson PLC
LSE:PSON
6.8B GBP 1.9 15.5 10.2 14.3
NO
Schibsted ASA
OSE:SCHA
78B NOK 9.4 6 22.1 79.6
ZA
Caxton and CTP Publishers and Printers Ltd
JSE:CAT
4.8B Zac 0 0 0 0
CN
China Literature Ltd
HKEX:772
35.2B HKD 4.4 231.9 -40.6 -40.6
DE
Springer Nature AG & Co KgaA
XETRA:SPG
3.7B EUR 2 22.7 7.1 12
CN
Jiangsu Phoenix Publishing & Media Corp Ltd
SSE:601928
25.5B CNY 1.9 13 16.1 16.1
SA
Saudi Research and Media Group
SAU:4210
12.1B SAR 4.3 -97.3 47.1 -364.9
CN
People.cn Co Ltd
SSE:603000
22B CNY 10.7 117.6 115.2 115.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
A
Agora SA
WSE:AGO
Average EV/EBITDA: 28.1
3.6
11%
0.3
US
News Corp
NASDAQ:NWSA
11.4
8%
1.4
US
New York Times Co
NYSE:NYT
20.4
15%
1.4
UK
Pearson PLC
LSE:PSON
10.2
6%
1.7
NO
Schibsted ASA
OSE:SCHA
22.1
N/A N/A
ZA
C
Caxton and CTP Publishers and Printers Ltd
JSE:CAT
Not Available N/A N/A
CN
China Literature Ltd
HKEX:772
Negative Multiple: -40.6
22%
N/A
DE
Springer Nature AG & Co KgaA
XETRA:SPG
7.1
5%
1.4
CN
Jiangsu Phoenix Publishing & Media Corp Ltd
SSE:601928
16.1
17%
0.9
SA
Saudi Research and Media Group
SAU:4210
47.1
16%
2.9
CN
People.cn Co Ltd
SSE:603000
115.2
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PL
A
Agora SA
WSE:AGO
Average EV/EBIT: 36.2
10.1
30%
0.3
US
News Corp
NASDAQ:NWSA
17.9
11%
1.6
US
New York Times Co
NYSE:NYT
24.3
18%
1.4
UK
Pearson PLC
LSE:PSON
14.3
9%
1.6
NO
Schibsted ASA
OSE:SCHA
79.6
N/A N/A
ZA
C
Caxton and CTP Publishers and Printers Ltd
JSE:CAT
Not Available N/A N/A
CN
China Literature Ltd
HKEX:772
Negative Multiple: -40.6
29%
N/A
DE
Springer Nature AG & Co KgaA
XETRA:SPG
12
12%
1
CN
Jiangsu Phoenix Publishing & Media Corp Ltd
SSE:601928
16.1
N/A N/A
SA
Saudi Research and Media Group
SAU:4210
Negative Multiple: -364.9
25%
N/A
CN
People.cn Co Ltd
SSE:603000
115.2
N/A N/A