XLMedia PLC
LSE:XLM

Watchlist Manager
XLMedia PLC Logo
XLMedia PLC
LSE:XLM
Watchlist
Price: 9.5 GBX -1.04% Market Closed
Market Cap: 24.9m GBX
Have any thoughts about
XLMedia PLC?
Write Note

Relative Value

The Relative Value of one XLM stock under the Base Case scenario is 13.82 GBX. Compared to the current market price of 9.5 GBX, XLMedia PLC is Undervalued by 31%.

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.

XLM Relative Value
Base Case
13.82 GBX
Undervaluation 31%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
68
vs Industry
67
Median 3Y
0.8
Median 5Y
0.8
Industry
1.5
Forward
0
vs History
vs Industry
45
Median 3Y
-0.7
Median 5Y
-0.7
Industry
18.1
vs History
33
vs Industry
40
Median 3Y
7.3
Median 5Y
6.8
Industry
11.7
vs History
vs Industry
45
Median 3Y
-6.6
Median 5Y
-5.8
Industry
16.3
vs History
66
vs Industry
67
Median 3Y
0.6
Median 5Y
0.8
Industry
1.8
vs History
vs Industry
Median 3Y
-12.7
Median 5Y
-21.9
Industry
1.6
Forward
-0.1
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
3.3
vs History
vs Industry
Median 3Y
-66.7
Median 5Y
-80.9
Industry
8.9
Forward
-0.7
vs History
6
vs Industry
0
Median 3Y
-145.8
Median 5Y
-141.7
Industry
12.5
Forward
-1.9
vs History
vs Industry
Median 3Y
-105.6
Median 5Y
-96.2
Industry
10.8
vs History
55
vs Industry
6
Median 3Y
89.2
Median 5Y
78.4
Industry
13.7
vs History
vs Industry
Median 3Y
-7.7
Median 5Y
-15.7
Industry
1.4

Multiples Across Competitors

XLM Competitors Multiples
XLMedia PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JE
XLMedia PLC
LSE:XLM
24.9m GBP 0.6 -0.7 -57.4 1 161
US
Alphabet Inc
NASDAQ:GOOGL
2.4T USD 7.1 25.4 19 21.3
US
Meta Platforms Inc
NASDAQ:META
1.6T USD 10.1 27.1 19.6 24
CN
Tencent Holdings Ltd
HKEX:700
3.8T HKD 5.5 20.8 17.4 17.4
JP
LY Corp
XMUN:YOJ
38.4B EUR 3.3 58.1 22.4 38
CN
Baidu Inc
NASDAQ:BIDU
31.4B USD 1.7 11 6.9 6.9
CN
Fangdd Network Group Ltd
NASDAQ:DUO
24.9B USD 667.9 -2 162.8 -685.3 -684.1
CN
Kuaishou Technology
HKEX:1024
198.2B HKD 1.5 12.4 10.2 10.2
KR
Naver Corp
KRX:035420
32.1T KRW 3.1 19.2 11.9 15.7
US
Pinterest Inc
NYSE:PINS
20.9B USD 6 96.7 136.5 160.9
AU
REA Group Ltd
ASX:REA
32.2B AUD 18.9 106.2 45.3 45.3
P/E Multiple
Earnings Growth P/E to Growth
JE
XLMedia PLC
LSE:XLM
Average P/E: 41.9
Negative Multiple: -0.7
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
25.4
76%
0.3
US
Meta Platforms Inc
NASDAQ:META
27.1
89%
0.3
CN
Tencent Holdings Ltd
HKEX:700
20.8
124%
0.2
JP
L
LY Corp
XMUN:YOJ
58.1
57%
1
CN
Baidu Inc
NASDAQ:BIDU
11
52%
0.2
CN
Fangdd Network Group Ltd
NASDAQ:DUO
Negative Multiple: -2 162.8 N/A N/A
CN
Kuaishou Technology
HKEX:1024
12.4
345%
0
KR
Naver Corp
KRX:035420
19.2
78%
0.2
US
Pinterest Inc
NYSE:PINS
96.7
N/A N/A
AU
REA Group Ltd
ASX:REA
106.2
161%
0.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JE
XLMedia PLC
LSE:XLM
Average EV/EBITDA: 32.1
Negative Multiple: -57.4
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
19
100%
0.2
US
Meta Platforms Inc
NASDAQ:META
19.6
115%
0.2
CN
Tencent Holdings Ltd
HKEX:700
17.4
53%
0.3
JP
L
LY Corp
XMUN:YOJ
22.4
50%
0.5
CN
Baidu Inc
NASDAQ:BIDU
6.9
-8%
N/A
CN
Fangdd Network Group Ltd
NASDAQ:DUO
Negative Multiple: -685.3 N/A N/A
CN
Kuaishou Technology
HKEX:1024
10.2
190%
0.1
KR
Naver Corp
KRX:035420
11.9
56%
0.2
US
Pinterest Inc
NYSE:PINS
136.5
6 843%
0
AU
REA Group Ltd
ASX:REA
45.3
82%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JE
XLMedia PLC
LSE:XLM
Average EV/EBIT: 150.1
1 161
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
21.3
68%
0.3
US
Meta Platforms Inc
NASDAQ:META
24
74%
0.3
CN
Tencent Holdings Ltd
HKEX:700
17.4
81%
0.2
JP
L
LY Corp
XMUN:YOJ
38
N/A N/A
CN
Baidu Inc
NASDAQ:BIDU
6.9
39%
0.2
CN
Fangdd Network Group Ltd
NASDAQ:DUO
Negative Multiple: -684.1 N/A N/A
CN
Kuaishou Technology
HKEX:1024
10.2
353%
0
KR
Naver Corp
KRX:035420
15.7
69%
0.2
US
Pinterest Inc
NYSE:PINS
160.9
51 602%
0
AU
REA Group Ltd
ASX:REA
45.3
58%
0.8

See Also

Discover More
Back to Top