I

Intermarum SA
WSE:IMR

Watchlist Manager
Intermarum SA
WSE:IMR
Watchlist
Price: 0.07 PLN 9.38% Market Closed
Market Cap: zł5.8m

Relative Value

The Relative Value of one IMR stock under the Base Case scenario is 0.1 PLN. Compared to the current market price of 0.07 PLN, Intermarum SA is Undervalued by 32%.

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.

IMR Relative Value
Base Case
0.1 PLN
Undervaluation 32%
Relative Value
Price
I
Worst Case
Base Case
Best Case

Multiples Across Competitors

IMR Competitors Multiples
Intermarum 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
Intermarum SA
WSE:IMR
5.8m PLN 2.5 -22.9 -28.6 -28.6
US
News Corp
NASDAQ:NWSA
15.1B USD 2.3 12.9 11.6 18.2
US
New York Times Co
NYSE:NYT
11.7B USD 4.3 34.8 21.1 25.1
UK
Pearson PLC
LSE:PSON
6.3B GBP 1.8 14.3 9.5 13.3
NO
Schibsted ASA
OSE:SCHA
78B NOK 9.4 6 22.1 79.6
CN
China Literature Ltd
HKEX:772
37.4B HKD 4.7 246.6 -39.3 -39.3
DE
Springer Nature AG & Co KgaA
XETRA:SPG
3.6B EUR 1.9 21.7 6.9 11.7
CN
People.cn Co Ltd
SSE:603000
26.7B CNY 12.9 141.6 138.7 138.7
CN
Jiangsu Phoenix Publishing & Media Corp Ltd
SSE:601928
25.7B CNY 1.9 13 16.1 16.1
CN
COL Digital Publishing Group Co Ltd
SZSE:300364
23.1B CNY 16.4 -38.9 -46.1 -46.1
SA
Saudi Research and Media Group
SAU:4210
12.1B SAR 4.3 -97.3 47.1 -364.9
P/E Multiple
Earnings Growth PEG
PL
I
Intermarum SA
WSE:IMR
Average P/E: 61.4
Negative Multiple: -22.9
N/A N/A
US
News Corp
NASDAQ:NWSA
12.9
-14%
N/A
US
New York Times Co
NYSE:NYT
34.8
18%
1.9
UK
Pearson PLC
LSE:PSON
14.3
4%
3.6
NO
Schibsted ASA
OSE:SCHA
6
N/A N/A
CN
China Literature Ltd
HKEX:772
246.6
N/A N/A
DE
Springer Nature AG & Co KgaA
XETRA:SPG
21.7
72%
0.3
CN
People.cn Co Ltd
SSE:603000
141.6
N/A N/A
CN
Jiangsu Phoenix Publishing & Media Corp Ltd
SSE:601928
13
11%
1.2
CN
COL Digital Publishing Group Co Ltd
SZSE:300364
Negative Multiple: -38.9 N/A N/A
SA
Saudi Research and Media Group
SAU:4210
Negative Multiple: -97.3
27%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
I
Intermarum SA
WSE:IMR
Average EV/EBITDA: 34.1
Negative Multiple: -28.6
N/A N/A
US
News Corp
NASDAQ:NWSA
11.6
8%
1.5
US
New York Times Co
NYSE:NYT
21.1
15%
1.4
UK
Pearson PLC
LSE:PSON
9.5
6%
1.6
NO
Schibsted ASA
OSE:SCHA
22.1
N/A N/A
CN
China Literature Ltd
HKEX:772
Negative Multiple: -39.3
22%
N/A
DE
Springer Nature AG & Co KgaA
XETRA:SPG
6.9
5%
1.4
CN
People.cn Co Ltd
SSE:603000
138.7
N/A N/A
CN
Jiangsu Phoenix Publishing & Media Corp Ltd
SSE:601928
16.1
17%
0.9
CN
COL Digital Publishing Group Co Ltd
SZSE:300364
Negative Multiple: -46.1 N/A N/A
SA
Saudi Research and Media Group
SAU:4210
47.1
16%
2.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PL
I
Intermarum SA
WSE:IMR
Average EV/EBIT: 43.2
Negative Multiple: -28.6
N/A N/A
US
News Corp
NASDAQ:NWSA
18.2
11%
1.7
US
New York Times Co
NYSE:NYT
25.1
18%
1.4
UK
Pearson PLC
LSE:PSON
13.3
9%
1.5
NO
Schibsted ASA
OSE:SCHA
79.6
N/A N/A
CN
China Literature Ltd
HKEX:772
Negative Multiple: -39.3
29%
N/A
DE
Springer Nature AG & Co KgaA
XETRA:SPG
11.7
12%
1
CN
People.cn Co Ltd
SSE:603000
138.7
N/A N/A
CN
Jiangsu Phoenix Publishing & Media Corp Ltd
SSE:601928
16.1
N/A N/A
CN
COL Digital Publishing Group Co Ltd
SZSE:300364
Negative Multiple: -46.1 N/A N/A
SA
Saudi Research and Media Group
SAU:4210
Negative Multiple: -364.9
25%
N/A