G

Gremi Media SA
WSE:GME

Watchlist Manager
Gremi Media SA
WSE:GME
Watchlist
Price: 83 PLN -11.7% Market Closed
Market Cap: 147.7m PLN
Section:
 

Relative Value

The Relative Value of one GME stock under the Base Case scenario is 60.66 PLN. Compared to the current market price of 83 PLN, Gremi Media SA is Overvalued by 27%.

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.

GME Relative Value
Base Case
60.66 PLN
Overvaluation 27%
Relative Value
Price
G
Worst Case
Base Case
Best Case

Valuation Multiples

1.9
P/S
P/S
Price to Sales
1.9
vs History
55
vs Industry
62
Median 3Y
1.7
Median 5Y
2
Industry
1.5
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
23
Median 3Y
37.9
Median 5Y
31.6
Industry
17.2
More Details
23
P/OCF
P/OCF
Price to OCF
23
vs History
14
vs Industry
48
Median 3Y
16.3
Median 5Y
14.8
Industry
11.1
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
24
Median 3Y
-27.4
Median 5Y
19.1
Industry
15.4
More Details
1.7
P/B
P/B
Price to Book Value
1.7
vs History
66
vs Industry
62
Median 3Y
1.7
Median 5Y
2
Industry
1.8
More Details
1.9
EV/S
EV/S
Enterprise Value to Sales
1.9
vs History
52
vs Industry
60
Median 3Y
1.6
Median 5Y
1.9
Industry
1.6
More Details
4
EV/GP
EV/GP
Enterprise Value to Gross Profit
4
vs History
47
vs Industry
58
Median 3Y
3.3
Median 5Y
4
Industry
3.5
More Details
21.1
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
21.1
vs History
4
vs Industry
41
Median 3Y
14.3
Median 5Y
12.6
Industry
8.9
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
29
Median 3Y
24
Median 5Y
16.7
Industry
12.7
More Details
22.3
EV/OCF
EV/OCF
Enterprise Value to OCF
22.3
vs History
15
vs Industry
47
Median 3Y
15.6
Median 5Y
13.6
Industry
10.5
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
31
Median 3Y
21.5
Median 5Y
19.8
Industry
12.7
More Details
1.3
EV/IC
EV/IC
Enterprise Value to IC
1.3
vs History
65
vs Industry
65
Median 3Y
1.3
Median 5Y
1.6
Industry
1.4
More Details

Multiples Across Competitors

GME Competitors Multiples
Gremi Media SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
PL
Gremi Media SA
WSE:GME
148.6m PLN 1.9 -74.9 21.1 -109.4
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 4.1 33.6 20.3 24.2
UK
Pearson PLC
LSE:PSON
6.7B GBP 1.9 15.1 10 13.9
NO
Schibsted ASA
OSE:SCHA
78B NOK 9.4 6 22.1 79.6
ZA
Caxton and CTP Publishers and Printers Ltd
JSE:CAT
4.9B Zac 0 0 0 0
DE
Springer Nature AG & Co KgaA
XETRA:SPG
3.9B EUR 2.1 23.9 7.4 12.5
CN
China Literature Ltd
HKEX:772
34.3B HKD 4.3 226.2 -39.4 -39.4
CN
Jiangsu Phoenix Publishing & Media Corp Ltd
SSE:601928
25.6B CNY 1.9 13.1 16.1 16.1
SA
Saudi Research and Media Group
SAU:4210
12.1B SAR 4.3 -97.3 47.1 -364.9
FR
Lagardere SA
PAR:MMB
2.7B EUR 0.3 12.5 4.8 11.4
P/E Multiple
Earnings Growth PEG
PL
G
Gremi Media SA
WSE:GME
Average P/E: 42.9
Negative Multiple: -74.9 		N/A N/A
US
News Corp
NASDAQ:NWSA
12.6
-14%
N/A
US
New York Times Co
NYSE:NYT
33.6
18%
1.9
UK
Pearson PLC
LSE:PSON
15.1
4%
3.8
NO
Schibsted ASA
OSE:SCHA
6
N/A N/A
ZA
C
Caxton and CTP Publishers and Printers Ltd
JSE:CAT
Not Available N/A N/A
DE
Springer Nature AG & Co KgaA
XETRA:SPG
23.9
73%
0.3
CN
China Literature Ltd
HKEX:772
226.2
N/A N/A
CN
Jiangsu Phoenix Publishing & Media Corp Ltd
SSE:601928
13.1
11%
1.2
SA
Saudi Research and Media Group
SAU:4210
Negative Multiple: -97.3
27%
N/A
FR
Lagardere SA
PAR:MMB
12.5
29%
0.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
G
Gremi Media SA
WSE:GME
Average EV/EBITDA: 17.8
21.1
N/A N/A
US
News Corp
NASDAQ:NWSA
11.4
8%
1.4
US
New York Times Co
NYSE:NYT
20.3
15%
1.4
UK
Pearson PLC
LSE:PSON
10
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
DE
Springer Nature AG & Co KgaA
XETRA:SPG
7.4
5%
1.5
CN
China Literature Ltd
HKEX:772
Negative Multiple: -39.4
22%
N/A
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
FR
Lagardere SA
PAR:MMB
4.8
-2%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PL
G
Gremi Media SA
WSE:GME
Average EV/EBIT: 25.1
Negative Multiple: -109.4 		N/A N/A
US
News Corp
NASDAQ:NWSA
17.9
11%
1.6
US
New York Times Co
NYSE:NYT
24.2
18%
1.3
UK
Pearson PLC
LSE:PSON
13.9
9%
1.5
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
DE
Springer Nature AG & Co KgaA
XETRA:SPG
12.5
12%
1
CN
China Literature Ltd
HKEX:772
Negative Multiple: -39.4
29%
N/A
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
FR
Lagardere SA
PAR:MMB
11.4
8%
1.4

See Also

Summary
GME intrinsic value, competitors valuation, and company profile.
DCF Valuation
GME stock valuation using Discount Cash Flow valuation method.
Relative Valuation
GME stock valuation using valuation multiples.
Wall Street Estimates
GME price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
GME stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 307,100+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.