PSM Relative Valuation - Prosiebensat 1 Media SE

Watchlist Manager

Watchlist

Price: 3.986 EUR -0.85% Market Closed

Market Cap: €928.7m

P	Prosiebensat 1 Media SE XETRA:PSM	DE
S	Seven West Media Ltd SWB:WA7	AU

Multiples-Based Value

The Multiples-Based Value of one PSM stock under the Base Case scenario is 11.608 EUR. Compared to the current market price of 3.986 EUR, Prosiebensat 1 Media SE is Undervalued by 66%.

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?

PSM Multiples-Based Value

Base Case

Undervaluation 66%

Multiples-Based Value

Price

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
DE	P	Prosiebensat 1 Media SE XETRA:PSM	928m EUR	0.3	-5.5	3.8	24.6
US		Fox Corp NASDAQ:FOXA	25.1B USD	1.5	13.3	8.4	9.4
US	V	ViacomCBS Inc LSE:0A65	24.3B USD	0.8	-39.2	11.3	15.3
US		Paramount Global NASDAQ:PARA	7.4B USD	0.3	-1.4	6.2	7.1
US		Nexstar Media Group Inc NASDAQ:NXST	6.5B USD	1.3	70.3	7.5	14.4
LU		RTL Group SA XETRA:RRTL	5.3B EUR	0.9	5.4	11.5	34.4
JP		TBS Holdings Inc TSE:9401	914.4B JPY	2.2	16.4	21.5	39.2
JP	N	Nippon Television Holdings Inc TSE:9404	805.3B JPY	1.7	12.8	7.4	8.7
UK		ITV PLC LSE:ITV	2.9B GBP	0.8	12.7	5.2	6.4
JP		Fuji Media Holdings Inc TSE:4676	616.4B JPY	1.8	-49.5	160.5	-64.1
SA	M	MBC Group CJSC SAU:4072	12.8B SAR	2.5	25.5	19.4	23.3

				Revenue Growth	P/S to Growth
DE	P	Prosiebensat 1 Media SE XETRA:PSM	Average P/S: 1.3 0.3	5%	0.1
US		Fox Corp NASDAQ:FOXA	1.5	2%	0.8
US	V	ViacomCBS Inc LSE:0A65	0.8	4%	0.2
US		Paramount Global NASDAQ:PARA	0.3	0%	N/A
US		Nexstar Media Group Inc NASDAQ:NXST	1.3	5%	0.3
LU		RTL Group SA XETRA:RRTL	0.9	N/A	N/A
JP		TBS Holdings Inc TSE:9401	2.2	4%	0.5
JP	N	Nippon Television Holdings Inc TSE:9404	1.7	3%	0.6
UK		ITV PLC LSE:ITV	0.8	N/A	N/A
JP		Fuji Media Holdings Inc TSE:4676	1.8	5%	0.4
SA	M	MBC Group CJSC SAU:4072	2.5	12%	0.2

				Earnings Growth	PEG
DE	P	Prosiebensat 1 Media SE XETRA:PSM	Average P/E: 22.3 Negative Multiple: -5.5	N/A	N/A
US		Fox Corp NASDAQ:FOXA	13.3	-1%	N/A
US	V	ViacomCBS Inc LSE:0A65	Negative Multiple: -39.2	N/A	N/A
US		Paramount Global NASDAQ:PARA	Negative Multiple: -1.4	N/A	N/A
US		Nexstar Media Group Inc NASDAQ:NXST	70.3	117%	0.6
LU		RTL Group SA XETRA:RRTL	5.4	N/A	N/A
JP		TBS Holdings Inc TSE:9401	16.4	7%	2.3
JP	N	Nippon Television Holdings Inc TSE:9404	12.8	14%	0.9
UK		ITV PLC LSE:ITV	12.7	N/A	N/A
JP		Fuji Media Holdings Inc TSE:4676	Negative Multiple: -49.5	N/A	N/A
SA	M	MBC Group CJSC SAU:4072	25.5	15%	1.7

				EBITDA Growth	EV/EBITDA to Growth
DE	P	Prosiebensat 1 Media SE XETRA:PSM	Average EV/EBITDA: 23.9 3.8	8%	0.5
US		Fox Corp NASDAQ:FOXA	8.4	0%	N/A
US	V	ViacomCBS Inc LSE:0A65	11.3	11%	1
US		Paramount Global NASDAQ:PARA	6.2	-6%	N/A
US		Nexstar Media Group Inc NASDAQ:NXST	7.5	8%	0.9
LU		RTL Group SA XETRA:RRTL	11.5	N/A	N/A
JP		TBS Holdings Inc TSE:9401	21.5	10%	2.2
JP	N	Nippon Television Holdings Inc TSE:9404	7.4	7%	1.1
UK		ITV PLC LSE:ITV	5.2	N/A	N/A
JP		Fuji Media Holdings Inc TSE:4676	160.5	16%	10
SA	M	MBC Group CJSC SAU:4072	19.4	54%	0.4

				EBIT Growth	EV/EBIT to Growth
DE	P	Prosiebensat 1 Media SE XETRA:PSM	Average EV/EBIT: 18.3 24.6	78%	0.3
US		Fox Corp NASDAQ:FOXA	9.4	0%	N/A
US	V	ViacomCBS Inc LSE:0A65	15.3	10%	1.5
US		Paramount Global NASDAQ:PARA	7.1	-6%	N/A
US		Nexstar Media Group Inc NASDAQ:NXST	14.4	23%	0.6
LU		RTL Group SA XETRA:RRTL	34.4	80%	0.4
JP		TBS Holdings Inc TSE:9401	39.2	N/A	N/A
JP	N	Nippon Television Holdings Inc TSE:9404	8.7	N/A	N/A
UK		ITV PLC LSE:ITV	6.4	-2%	N/A
JP		Fuji Media Holdings Inc TSE:4676	Negative Multiple: -64.1	N/A	N/A
SA	M	MBC Group CJSC SAU:4072	23.3	55%	0.4

Prosiebensat 1 Media SE
XETRA:PSM

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

PSM Competitors Multiples
Prosiebensat 1 Media SE Competitors

See Also

Company

Help

Tools

Stocks

Prosiebensat 1 Media SE XETRA:PSM

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

PSM Competitors Multiples Prosiebensat 1 Media SE Competitors

See Also

Company

Help

Tools

Stocks

Prosiebensat 1 Media SE
XETRA:PSM

PSM Competitors Multiples
Prosiebensat 1 Media SE Competitors