GTN Ltd banner
G

GTN Ltd
ASX:GTN

Watchlist Manager
GTN Ltd
ASX:GTN
Watchlist
Price: 0.265 AUD 1.92% Market Closed
Market Cap: AU$50.5m

Relative Value

The Relative Value of one GTN stock under the Base Case scenario is 0.54 AUD. Compared to the current market price of 0.265 AUD, GTN Ltd is Undervalued by 51%.

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.

GTN Relative Value
Base Case
0.54 AUD
Undervaluation 51%
Relative Value
Price
G
Worst Case
Base Case
Best Case

Multiples Across Competitors

GTN Competitors Multiples
GTN Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
GTN Ltd
ASX:GTN
50.5m AUD 0.3 -8.3 -11.6 -11.6
US
Omnicom Group Inc
NYSE:OMC
26.1B USD 1.6 19.7 10.4 11.5
FR
Publicis Groupe SA
PAR:PUB
18.6B EUR 1.1 11.2 6.1 8
CN
Focus Media Information Technology Co Ltd
SZSE:002027
105.1B CNY 8.4 19.5 16.7 16.7
UK
Informa PLC
LSE:INF
10.9B GBP 2.9 152.6 11.2 17.4
CN
BlueFocus Intelligent Communications Group Co Ltd
SZSE:300058
67.2B CNY 1 -308.1 -310.2 -310.2
US
Interpublic Group of Companies Inc
NYSE:IPG
9.2B USD 0.9 16.8 6.3 7.4
CN
Leo Group Co Ltd
SZSE:002131
60.7B CNY 3.1 124 503.4 503.4
HK
QMMM Holdings Ltd
NASDAQ:QMMM
6.8B USD 1 740.7 -2 306.1 -2 321.9 -2 296.7
JP
Dentsu Group Inc
TSE:4324
734.9B JPY 0.5 -2.2 3.5 5.2
FR
JCDecaux SA
OTC:JCDXF
4.4B USD 1 15.6 4.7 13.7
P/E Multiple
Earnings Growth PEG
AU
G
GTN Ltd
ASX:GTN
Average P/E: 51.4
Negative Multiple: -8.3
N/A N/A
US
Omnicom Group Inc
NYSE:OMC
19.7
36%
0.5
FR
Publicis Groupe SA
PAR:PUB
11.2
12%
0.9
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
19.5
9%
2.2
UK
Informa PLC
LSE:INF
152.6
43%
3.5
CN
BlueFocus Intelligent Communications Group Co Ltd
SZSE:300058
Negative Multiple: -308.1 N/A N/A
US
Interpublic Group of Companies Inc
NYSE:IPG
16.8
21%
0.8
CN
Leo Group Co Ltd
SZSE:002131
124
N/A N/A
HK
QMMM Holdings Ltd
NASDAQ:QMMM
Negative Multiple: -2 306.1 N/A N/A
JP
Dentsu Group Inc
TSE:4324
Negative Multiple: -2.2 N/A N/A
FR
JCDecaux SA
OTC:JCDXF
15.6
7%
2.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
G
GTN Ltd
ASX:GTN
Average EV/EBITDA: 70.3
Negative Multiple: -11.6
N/A N/A
US
Omnicom Group Inc
NYSE:OMC
10.4
22%
0.5
FR
Publicis Groupe SA
PAR:PUB
6.1
6%
1
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
16.7
16%
1
UK
Informa PLC
LSE:INF
11.2
11%
1
CN
BlueFocus Intelligent Communications Group Co Ltd
SZSE:300058
Negative Multiple: -310.2 N/A N/A
US
Interpublic Group of Companies Inc
NYSE:IPG
6.3
4%
1.6
CN
Leo Group Co Ltd
SZSE:002131
503.4
N/A N/A
HK
QMMM Holdings Ltd
NASDAQ:QMMM
Negative Multiple: -2 321.9 N/A N/A
JP
Dentsu Group Inc
TSE:4324
3.5
N/A N/A
FR
JCDecaux SA
OTC:JCDXF
4.7
-12%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
G
GTN Ltd
ASX:GTN
Average EV/EBIT: 72.9
Negative Multiple: -11.6
N/A N/A
US
Omnicom Group Inc
NYSE:OMC
11.5
21%
0.5
FR
Publicis Groupe SA
PAR:PUB
8
8%
1
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
16.7
9%
1.9
UK
Informa PLC
LSE:INF
17.4
22%
0.8
CN
BlueFocus Intelligent Communications Group Co Ltd
SZSE:300058
Negative Multiple: -310.2 N/A N/A
US
Interpublic Group of Companies Inc
NYSE:IPG
7.4
6%
1.2
CN
Leo Group Co Ltd
SZSE:002131
503.4
N/A N/A
HK
QMMM Holdings Ltd
NASDAQ:QMMM
Negative Multiple: -2 296.7 N/A N/A
JP
Dentsu Group Inc
TSE:4324
5.2
N/A N/A
FR
JCDecaux SA
OTC:JCDXF
13.7
5%
2.7