I

Ilkka Yhtyma Oyj
XBER:ILL

Watchlist Manager
Ilkka Yhtyma Oyj
XBER:ILL
Watchlist
Price: 3.83 EUR
Market Cap: €146.6m

Relative Value

The Relative Value of one ILL stock under the Base Case scenario is 2.12 EUR. Compared to the current market price of 3.83 EUR, Ilkka Yhtyma Oyj is Overvalued by 45%.

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.

ILL Relative Value
Base Case
2.12 EUR
Overvaluation 45%
Relative Value
Price
I
Worst Case
Base Case
Best Case

Multiples Across Competitors

ILL Competitors Multiples
Ilkka Yhtyma Oyj Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
FI
Ilkka Yhtyma Oyj
XBER:ILL
146.6m EUR 3.5 11.2 -102.8 -102.8
US
News Corp
NASDAQ:NWSA
15.1B USD 2.3 12.8 11.6 18.2
US
New York Times Co
NYSE:NYT
11.6B USD 4.2 34.3 20.8 24.8
UK
Pearson PLC
LSE:PSON
6.3B GBP 1.8 14.3 9.6 13.3
NO
Schibsted ASA
OSE:SCHA
78B NOK 9.4 6 22.1 79.6
CN
China Literature Ltd
HKEX:772
37.9B HKD 4.8 248.6 -39.7 -39.7
DE
Springer Nature AG & Co KgaA
XETRA:SPG
3.6B EUR 1.9 21.7 6.9 11.6
CN
People.cn Co Ltd
SSE:603000
27.7B CNY 13.5 148.4 145.3 145.3
CN
Jiangsu Phoenix Publishing & Media Corp Ltd
SSE:601928
25.8B CNY 2 13.2 16.3 16.3
CN
COL Digital Publishing Group Co Ltd
SZSE:300364
23.9B CNY 16.9 -40.1 -47.6 -47.6
SA
Saudi Research and Media Group
SAU:4210
12.1B SAR 4.3 -97.3 47.1 -364.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FI
I
Ilkka Yhtyma Oyj
XBER:ILL
Average EV/EBITDA: 35
Negative Multiple: -102.8
32%
N/A
US
News Corp
NASDAQ:NWSA
11.6
8%
1.4
US
New York Times Co
NYSE:NYT
20.8
15%
1.4
UK
Pearson PLC
LSE:PSON
9.6
6%
1.6
NO
Schibsted ASA
OSE:SCHA
22.1
N/A N/A
CN
China Literature Ltd
HKEX:772
Negative Multiple: -39.7
22%
N/A
DE
Springer Nature AG & Co KgaA
XETRA:SPG
6.9
5%
1.4
CN
People.cn Co Ltd
SSE:603000
145.3
N/A N/A
CN
Jiangsu Phoenix Publishing & Media Corp Ltd
SSE:601928
16.3
17%
1
CN
COL Digital Publishing Group Co Ltd
SZSE:300364
Negative Multiple: -47.6 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
FI
I
Ilkka Yhtyma Oyj
XBER:ILL
Average EV/EBIT: 44.2
Negative Multiple: -102.8
N/A N/A
US
News Corp
NASDAQ:NWSA
18.2
11%
1.7
US
New York Times Co
NYSE:NYT
24.8
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: -39.7
29%
N/A
DE
Springer Nature AG & Co KgaA
XETRA:SPG
11.6
12%
1
CN
People.cn Co Ltd
SSE:603000
145.3
N/A N/A
CN
Jiangsu Phoenix Publishing & Media Corp Ltd
SSE:601928
16.3
N/A N/A
CN
COL Digital Publishing Group Co Ltd
SZSE:300364
Negative Multiple: -47.6 N/A N/A
SA
Saudi Research and Media Group
SAU:4210
Negative Multiple: -364.9
25%
N/A