Ai-Media Technologies Ltd
ASX:AIM

Watchlist Manager
Ai-Media Technologies Ltd Logo
Ai-Media Technologies Ltd
ASX:AIM
Watchlist
Price: 0.91 AUD 7.06% Market Closed
Market Cap: 190m AUD
Have any thoughts about
Ai-Media Technologies Ltd?
Write Note
Section:
 

Relative Value

The Relative Value of one AIM stock under the Base Case scenario is 0.59 AUD. Compared to the current market price of 0.91 AUD, Ai-Media Technologies Ltd is Overvalued by 35%.

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.

AIM Relative Value
Base Case
0.59 AUD
Overvaluation 35%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

2.9
P/S
P/S
Price to Sales
2.9
vs History
36
vs Industry
38
Median 3Y
1.2
Median 5Y
1.4
Industry
1.2
Forward
2.5
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
Median 3Y
-16.8
Median 5Y
-16.3
Industry
16.1
Forward
90.1
More Details
53.3
P/OCF
P/OCF
Price to OCF
53.3
vs History
26
vs Industry
11
Median 3Y
37.3
Median 5Y
23.3
Industry
9.6
More Details
66.1
P/FCFE
P/FCFE
Price to FCFE
66.1
vs History
3
vs Industry
18
Median 3Y
-21.6
Median 5Y
-8.3
Industry
15.9
More Details
2.5
P/B
P/B
Price to Book Value
2.5
vs History
25
vs Industry
50
Median 3Y
0.9
Median 5Y
1
Industry
1.6
More Details
2.7
EV/S
EV/S
Enterprise Value to Sales
2.7
vs History
34
vs Industry
44
Median 3Y
1
Median 5Y
1.2
Industry
1.4
Forward
2.4
More Details
3
EV/GP
EV/GP
Enterprise Value to Gross Profit
3
vs History
44
vs Industry
75
Median 3Y
1.6
Median 5Y
1.7
Industry
4.2
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
Median 3Y
-26.1
Median 5Y
-21.2
Industry
8.5
Forward
27.3
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
Median 3Y
-26.1
Median 5Y
-21.2
Industry
11.8
Forward
80.7
More Details
50.3
EV/OCF
EV/OCF
Enterprise Value to OCF
50.3
vs History
26
vs Industry
14
Median 3Y
29.4
Median 5Y
19.2
Industry
10.1
More Details
74.7
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
74.7
vs History
3
vs Industry
16
Median 3Y
-24.7
Median 5Y
-14.7
Industry
13.8
More Details
2.4
EV/IC
EV/IC
Enterprise Value to IC
2.4
vs History
30
vs Industry
40
Median 3Y
0.8
Median 5Y
0.9
Industry
1.1
More Details

Multiples Across Competitors

AIM Competitors Multiples
Ai-Media Technologies Ltd 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
AU
Ai-Media Technologies Ltd
ASX:AIM
190m AUD 2.9 -141.7 -1 339.4 -1 339.4
US
Cintas Corp
NASDAQ:CTAS
74.9B USD 6.2 37.2 24.9 29.2
US
Copart Inc
NASDAQ:CPRT
55.9B USD 12.9 40.3 29.2 32.9
AU
Brambles Ltd
ASX:BXB
26.8B AUD 2.6 21.5 15.1 15.1
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
24.1B CAD 4 49.1 15.7 24.7
US
Aurora Innovation Inc
NASDAQ:AUR
11.7B USD 0 -14.9 -12.8 -12.5
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
630.6B INR 14.4 53.1 40.4 42
US
IAA Inc
F:3NI
4.9B EUR 2.4 17.6 11.5 14.5
FR
Spie SA
PAR:SPIE
4.9B EUR 0.5 22.1 8 13.5
UK
HomeServe PLC
LSE:HSV
4B GBP 2.6 29.9 13.7 21.1
P/E Multiple
Earnings Growth P/E to Growth
AU
Ai-Media Technologies Ltd
ASX:AIM
Average P/E: 33.9
Negative Multiple: -141.7 		N/A N/A
US
Cintas Corp
NASDAQ:CTAS
37.2
36%
1
US
Copart Inc
NASDAQ:CPRT
40.3
46%
0.9
AU
Brambles Ltd
ASX:BXB
21.5
36%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
49.1
342%
0.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -14.9 N/A N/A
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
53.1
63%
0.8
US
I
IAA Inc
F:3NI
17.6
N/A N/A
FR
Spie SA
PAR:SPIE
22.1
117%
0.2
UK
HomeServe PLC
LSE:HSV
29.9
81%
0.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Ai-Media Technologies Ltd
ASX:AIM
Average EV/EBITDA: 19.8
Negative Multiple: -1 339.4 		N/A N/A
US
Cintas Corp
NASDAQ:CTAS
24.9
31%
0.8
US
Copart Inc
NASDAQ:CPRT
29.2
45%
0.6
AU
Brambles Ltd
ASX:BXB
15.1
114%
0.1
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
15.7
38%
0.4
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -12.8 N/A N/A
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
40.4
50%
0.8
US
I
IAA Inc
F:3NI
11.5
N/A N/A
FR
Spie SA
PAR:SPIE
8
42%
0.2
UK
HomeServe PLC
LSE:HSV
13.7
35%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Ai-Media Technologies Ltd
ASX:AIM
Average EV/EBIT: 24.1
Negative Multiple: -1 339.4 		N/A N/A
US
Cintas Corp
NASDAQ:CTAS
29.2
33%
0.9
US
Copart Inc
NASDAQ:CPRT
32.9
46%
0.7
AU
Brambles Ltd
ASX:BXB
15.1
27%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
24.7
44%
0.6
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -12.5 N/A N/A
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
42
50%
0.8
US
I
IAA Inc
F:3NI
14.5
N/A N/A
FR
Spie SA
PAR:SPIE
13.5
59%
0.2
UK
HomeServe PLC
LSE:HSV
21.1
59%
0.4

See Also

Summary
AIM intrinsic value, competitors valuation, and company profile.
DCF Valuation
AIM stock valuation using Discount Cash Flow valuation method.
Relative Valuation
AIM stock valuation using valuation multiples.
Wall Street Estimates
AIM 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
AIM 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 210,500+ value investors using Alpha Spread
Create a 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

© 2024 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.