3S8 Relative Valuation - North Media A/S

Watchlist Manager

Watchlist

Price: 8.26 EUR Market Closed

Market Cap: €270.6m

N	North Media A/S XBER:3S8	DK
	Games Workshop Group PLC LSE:GAW	UK
I	Israel Land Development Urban Renewal Ltd TASE:ILDR	IL
	Nichirei Corp TSE:2871	JP
T	Trendzon Holdings Group Ltd HKEX:1865	SG
	Henan Taloph Pharmaceutical Stock Co Ltd SSE:600222	CN
	Stallion Uranium Corp OTC:STLNF	CA

Multiples-Based Value

The Multiples-Based Value of one 3S8 stock under the Base Case scenario is hidden EUR. Compared to the current market price of 8.26 EUR, North Media A/S is hidden .

Multiples-Based 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.

What is Relative Valuation?

How is Multiples-Based Value calculated?

3S8 Multiples-Based Value

Unlock

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
DK		North Media A/S XBER:3S8	870.6m EUR	0.7	13.2	0.4	0.8
US		News Corp NASDAQ:NWSA	13.9B USD	1.6	12.1	9.3	13.6
US		New York Times Co NYSE:NYT	13.5B USD	4.8	39.4	23.5	27.8
UK		Pearson PLC LSE:PSON	6.3B GBP	1.8	18.8	10.2	14.4
NO		Schibsted ASA OSE:SCHA	78B NOK	9.4	6	22.1	79.6
ZA	C	Caxton and CTP Publishers and Printers Ltd JSE:CAT	4.4B ZAR	0.7	7.5	2.9	2.9
DE		Springer Nature AG & Co KgaA XETRA:SPG	3.6B EUR	1.9	21.7	6.9	11.6
CN		Jiangsu Phoenix Publishing & Media Corp Ltd SSE:601928	24.7B CNY	1.9	12.6	15.6	15.6
JP		Kadokawa Corp TSE:9468	558.1B JPY	2	249.6	23.4	62.5
CN		China Literature Ltd HKEX:772	26.1B HKD	3.1	-29.6	32.2	32.2
CN		People.cn Co Ltd SSE:603000	21.9B CNY	10.7	117.3	115	115

				Revenue Growth	P/S to Growth
DK		North Media A/S XBER:3S8	Average P/S: 3.5 0.7	N/A	N/A
US		News Corp NASDAQ:NWSA	1.6	4%	0.4
US		New York Times Co NYSE:NYT	4.8	8%	0.6
UK		Pearson PLC LSE:PSON	1.8	5%	0.4
NO		Schibsted ASA OSE:SCHA	9.4	N/A	N/A
ZA	C	Caxton and CTP Publishers and Printers Ltd JSE:CAT	0.7	N/A	N/A
DE		Springer Nature AG & Co KgaA XETRA:SPG	1.9	4%	0.5
CN		Jiangsu Phoenix Publishing & Media Corp Ltd SSE:601928	1.9	1%	1.9
JP		Kadokawa Corp TSE:9468	2	6%	0.3
CN		China Literature Ltd HKEX:772	3.1	9%	0.3
CN		People.cn Co Ltd SSE:603000	10.7	N/A	N/A

				Earnings Growth	PEG
DK		North Media A/S XBER:3S8	Average P/E: 49.8 13.2	N/A	N/A
US		News Corp NASDAQ:NWSA	12.1	-14%	N/A
US		New York Times Co NYSE:NYT	39.4	14%	2.8
UK		Pearson PLC LSE:PSON	18.8	17%	1.1
NO		Schibsted ASA OSE:SCHA	6	N/A	N/A
ZA	C	Caxton and CTP Publishers and Printers Ltd JSE:CAT	7.5	N/A	N/A
DE		Springer Nature AG & Co KgaA XETRA:SPG	21.7	72%	0.3
CN		Jiangsu Phoenix Publishing & Media Corp Ltd SSE:601928	12.6	11%	1.1
JP		Kadokawa Corp TSE:9468	249.6	36%	6.9
CN		China Literature Ltd HKEX:772	Negative Multiple: -29.6	N/A	N/A
CN		People.cn Co Ltd SSE:603000	117.3	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
DK		North Media A/S XBER:3S8	Average EV/EBITDA: 23.8 0.4	N/A	N/A
US		News Corp NASDAQ:NWSA	9.3	10%	0.9
US		New York Times Co NYSE:NYT	23.5	13%	1.8
UK		Pearson PLC LSE:PSON	10.2	11%	0.9
NO		Schibsted ASA OSE:SCHA	22.1	N/A	N/A
ZA	C	Caxton and CTP Publishers and Printers Ltd JSE:CAT	2.9	N/A	N/A
DE		Springer Nature AG & Co KgaA XETRA:SPG	6.9	4%	1.7
CN		Jiangsu Phoenix Publishing & Media Corp Ltd SSE:601928	15.6	17%	0.9
JP		Kadokawa Corp TSE:9468	23.4	19%	1.2
CN		China Literature Ltd HKEX:772	32.2	65%	0.5
CN		People.cn Co Ltd SSE:603000	115	N/A	N/A

				EBIT Growth	EV/EBIT to Growth
DK		North Media A/S XBER:3S8	Average EV/EBIT: 34.2 0.8	N/A	N/A
US		News Corp NASDAQ:NWSA	13.6	12%	1.1
US		New York Times Co NYSE:NYT	27.8	17%	1.6
UK		Pearson PLC LSE:PSON	14.4	13%	1.1
NO		Schibsted ASA OSE:SCHA	79.6	N/A	N/A
ZA	C	Caxton and CTP Publishers and Printers Ltd JSE:CAT	2.9	N/A	N/A
DE		Springer Nature AG & Co KgaA XETRA:SPG	11.6	11%	1.1
CN		Jiangsu Phoenix Publishing & Media Corp Ltd SSE:601928	15.6	N/A	N/A
JP		Kadokawa Corp TSE:9468	62.5	N/A	N/A
CN		China Literature Ltd HKEX:772	32.2	51%	0.6
CN		People.cn Co Ltd SSE:603000	115	N/A	N/A

North Media A/S
XBER:3S8

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

3S8 Competitors Multiples
North Media A/S Competitors

See Also

Company

Help

Tools

Stocks

North Media A/S XBER:3S8

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

3S8 Competitors Multiples North Media A/S Competitors

See Also

Company

Help

Tools

Stocks

North Media A/S
XBER:3S8

3S8 Competitors Multiples
North Media A/S Competitors