XLMedia PLC

주가

0.14 USD

적정가치

0.15 USD

Multiples Valuation: Price / EPS

주가

0.14 USD

적정가치

0.15 USD

상승 여력 있음

5.4%

Price / LTM EPS Multiple

Price / Fwd EPS Multiple

Fair Value

Benchmark Editor


Select Price / LTM EPS Ratio

	Benchmark Companies
	BETCOS	GAMB	0RUE	BOOM	SST	XLMD.F
	BATS-CHIXE:BETCOS	NasdaqGM:GAMB	LSE:0RUE	AIM:BOOM	NYSE:SST	OTCPK:XLMD.F
Historical Net Income Growth
5Y CAGR	19.5%	NM-	NM-	NM-	NM-	NM-
3Y CAGR	25.3%	35.1%	NM-	NM-	NM-	NM-
Latest Twelve Months	-14.6%	68.0%	-70.1%	14.8%	12.9%	-1783.0%

Historical Net Income Profit Margin
5 Year Average Margin	15.2%	21.5%	-23.8%	-11.1%	-38.6%	-40.1%
Prior Fiscal Year	12.2%	16.8%	-36.7%	-1.0%	-21.3%	4.8%
Latest Fiscal Year	9.2%	24.1%	-96.6%	-29.9%	-21.7%	-90.4%
Latest Twelve Months	9.2%	24.1%	-96.6%	-15.1%	-21.7%	-118.6%

Current Trading Multiples
EV / LTM EBITDA	8.5x	11.0x	10.3x	-13.5x	-18.6x	-4.6x
Price / LTM Sales	1.7x	3.5x	0.3x	1.5x	0.1x	0.4x
LTM P/E Ratio	18.7x	14.4x	-0.3x	-10.0x	-0.5x	-0.4x


	Low	Mid	High

Benchmark LTM P/E Ratio	-10.0x	-0.3x	18.7x
Historical LTM P/E Ratio	-0.9x	21.1x	43.1x

Selected P/E Multiple	-0.3x	-0.4x	-0.4x
(x) LTM Net Income	(52)	(52)	(52)
(=) Equity Value	17	18	19
(/) Shares Outstanding	137.7	137.7	137.7
Implied Value Range	0.13	0.13	0.14
FX Rate: USD/USD	1.0	1.0	1.0		Market Price
Implied Value Range (Trading Cur)	0.13	0.13	0.14		0.14
Upside / (Downside)	-10.6%	-5.9%	-1.2%

지원하는 계산법

Equity Waterfall

Financials

Historical Multiples


Equity Value

	Benchmark Companies
(in millions)	BETCOS	GAMB	0RUE	BOOM	SST	XLMD.F

Value of Common Equity	1,242	440	17	101	28	19
(/) Shares Outstanding	61.4	34.8	75.7	16.4	74.5	137.7
Implied Stock Price	20.23	12.67	0.22	6.17	0.37	0.14
FX Conversion Rate to Trading Currency	0.09	1.00	0.09	1.29	1.00	1.00
Implied Stock Price (Trading Cur)	219.00	12.67	2.40	4.77	0.37	0.14

Trading Currency	SEK	USD	SEK	GBP	USD	USD
FX Rate to Reporting Currency	0.09	1.00	0.09	1.29	1.00	1.00

로딩 에러