Logo Spółki PT Era Media Sejahtera Tbk


Wartość Wewnętrzna vs. Aktualna cena
Do wyliczenia wartości wewnętrznej spółek stosujemy 4 metody:

Finanse
Rachunek zysków i strat
Bilans
Przepływy pieniężne
Prognozy
Statystyki
Dywidendy
Rekomendacje
Modele wyceny
Wskaźniki
Analiza techniczna

Aktualna cena: 280.0
Wartość godziwa DCF: -
Monte Carlo (mediana scenariuszy): -
Wycena zdyskontowanych dywidend: -
Wycena porównawcza (wskaźnikowa): 23.0

Kliknij poniżej aby rozwinąć i zobaczyć szczegóły


Brak wyceny


Kalkulacja wyceny (mln)
Wartość firmy (EV) -
Dług netto -
Gotówka -
Udziały mniejszościowe -
Ilość akcji -
Wartość godziwa firmy -
Wartość godziwa akcji -
Kalkulacja WACC - koszt kapitału
Stopa wolna od ryzyka -
Premia rynkowa -
Beta -
Udział kapitału własnego -
Udział długu -
Koszt kapitału własnego -
Koszt długu -
WACC -

Brak modelowania Monte Carlo

Brak danych DDM

Metoda mnożnikowa – opiera się na porównaniu mnożników firm z branży, w której działa wyceniana spółka (np. EV/EBITDA, P/E, P/BV). Metoda ta bardzo dobrze odzwierciedla bieżący stan rynku, wymaga mniejszej liczby założeń oraz jest prostsza w zastosowaniu. Do jej wad można zaliczyć dużą podatność wyceny na zmienność cen porównywanych spółek, subiektywny dobór porównywalnych firm oraz uproszczenie obrazu spółki prowadzące do pominięcia bardzo istotnych parametrów (np. przewaga konkurencyjna, tempo wzrostu, poziom rentowności, strukturę zadłużenia).
EV/EBITDA TTM P/E TTM P/B TTM
Mediana dla branży 8.5 16.5 1.6
PT Era Media Sejahtera Tbk 115.1 632.7 7.5
Mediana / PT Era Media Sejahtera Tbk 0.1 0.0 0.2
Pozostałe spółki z branży Advertising Agencies
Nazwa firmy Symbol Kapitalizacja (mln $) EV/EBITDA P/E P/B Giełda
Next 15 Group plc NFG.L 400 3.5 7.6 1.7 London Stock Exchange
PT Digital Mediatama Maxima Tbk DMMX.JK 165 46.1 100.8 4.3 Jakarta Stock Exchange
Solocal Group S.A. LOCAL.PA 55 0.8 0.5 -2.5 Paris
Cimpress plc CMPR 1,720 8.5 49.4 -3.0 NASDAQ Global Select
UTS Marketing Solutions Holdings Limited 6113.HK 103 33.5 40.7 9.4 HKSE
Septeni Holdings Co., Ltd. 4293.T 548 23.6 42.6 1.2 Tokyo
JCDecaux SE DEC.PA 3,866 6.1 13.9 1.6 Paris
HYOJITO Co., Ltd. 7368.T 51 1.4 10.8 1.0 Tokyo
TOW Co.,Ltd. 4767.T 99 4.7 13.5 1.5 Tokyo
Omnicom Group Inc. OMC 14,371 7.3 10.7 3.1 New York Stock Exchange
LESI GROUP 2540.HK 93 11.4 12.0 1.1 HKSE
1000mercis ALMIL.PA 75 15.9 19.6 4.0 Paris
Plan B Media Public Company Limited PLANB.BK 583 5.0 16.3 1.8 Thailand
Macromill, Inc. 3978.T 311 9.3 16.3 1.1 Tokyo
Cairo Communication S.p.A. CAI.MI 381 2.1 8.2 0.7 Milan
National CineMedia, Inc. NCMI 389 26.7 -25.7 1.2 NASDAQ Global Select
Clear Channel Outdoor Holdings, Inc. CCO 984 27.9 -203.5 -0.3 New York Stock Exchange
LITALICO Inc. 7366.T 293 7.5 17.4 3.7 Tokyo
Criteo S.A. CRTO 1,133 2.8 6.6 1.0 NASDAQ Global Select
Rego Interactive Co., Ltd 2422.HK 123 -17.1 -19.8 3.6 HKSE
Simei Media Co.,Ltd. 002712.SZ 452 543.4 -71.1 2.4 Shenzhen
ITmedia Inc. 2148.T 187 11.3 20.1 3.9 Tokyo
Advantage Solutions Inc. ADV 289 1.8 -1.3 0.4 NASDAQ Global Select
Xunlei Limited XNET 90 -0.0 0.1 0.1 NASDAQ Global Select
Orchestra Holdings Inc. 6533.T 79 10.1 66.1 2.2 Tokyo
Deluxe Corporation DLX 935 9.4 11.5 0.4 New York Stock Exchange
FAN Communications, Inc. 2461.T 226 9.8 27.8 2.0 Tokyo
BlueFocus Intelligent Communications Group Co., Ltd. 300058.SZ 4,636 1,723.2 -68.9 4.1 Shenzhen
Guanghe Landscape Culture Communication Co., Ltd. 600234.SS 426 45.1 50.6 7.0 Shanghai
Steel Connect, Inc. STCN 77 -11.3 9.7 0.5 NASDAQ Capital Market
iClick Interactive Asia Group Limited ICLK 82 18.8 24.9 1.8 NASDAQ Global Market
Ströer SE & Co. KGaA SAX.DE 2,377 4.6 15.2 5.4 Frankfurt Stock Exchange
Publicis Groupe S.A. PUB.PA 25,567 7.7 12.7 2.3 Paris
4imprint Group plc FOUR.L 1,440 8.7 12.2 11.2 London Stock Exchange
PT. Media Nusantara Citra Tbk MNCN.JK 208 1.9 3.8 0.2 Jakarta Stock Exchange
Beijing Quanshi World Online Network Information Co., Ltd. 002995.SZ 432 -38.8 -37.8 3.6 Shenzhen
Digital Holdings, Inc. 2389.T 227 4.0 20.2 1.3 Tokyo
Cardlytics, Inc. CDLX 60 -1.6 -0.3 1.1 NASDAQ Global Market
Rentracks CO.,LTD. 6045.T 78 8.5 16.6 3.3 Tokyo
Innovid Corp. CTV 474 314.8 -42.6 2.3 New York Stock Exchange
Fullerton Technology Co., Ltd. 6136.TW 88 19.8 25.0 0.8 Taiwan
WiMi Hologram Cloud Inc. WIMI 155 784.1 3.0 0.3 NASDAQ Global Market
CyberAgent, Inc. 4751.T 4,400 10.3 28.4 4.0 Tokyo
Focus Media Information Technology Co., Ltd. 002027.SZ 14,688 19.6 20.2 6.6 Shenzhen
Bilendi SA ALBLD.PA 101 6.0 18.5 2.0 Paris
WPP plc WPP.L 4,248 5.6 8.4 1.0 London Stock Exchange
Shunya International Martech (Beijing) Co., Ltd. 300612.SZ 442 -142.7 -98.1 7.7 Shenzhen
INTAGE HOLDINGS Inc. 4326.T 424 12.1 31.7 2.0 Tokyo
ad pepper media International N.V. APM.DE 82 11.5 38.4 2.8 Frankfurt Stock Exchange
Magnite, Inc. MGNI 2,102 16.6 48.3 2.7 NASDAQ Global Select
Centaur Media Plc CAU.L 89 -6.9 -0.2 0.1 London Stock Exchange
Hunan TV & Broadcast Intermediary Co., Ltd. 000917.SZ 1,744 49.0 194.1 1.3 Shenzhen
Sunny Side Up Group, Inc. 2180.T 82 5.2 13.9 2.8 Tokyo
Nexxen International Ltd. NEXN.L 343 1.0 4.7 0.4 London Stock Exchange
Guangdong Brandmax Marketing Co.,Ltd. 300805.SZ 697 162.3 200.0 3.4 Shenzhen
S4 Capital plc SFOR.L 137 -1.1 -0.4 0.2 London Stock Exchange
M&C Saatchi plc SAA.L 199 8.0 15.6 3.9 London Stock Exchange
Otello Corporation ASA OTEC.OL 147 -74.8 3.8 1.2 Oslo Stock Exchange
Alkemy S.p.A. ALK.MI 79 -6.0 -4.4 2.1 Milan
QuinStreet, Inc. QNST 826 24.1 78.2 3.4 NASDAQ Global Select
PT Era Media Sejahtera Tbk DOOH.JK 130 147.9 812.7 9.6 Jakarta Stock Exchange
The Interpublic Group of Companies, Inc. IPG 8,928 9.8 20.5 2.4 New York Stock Exchange
Arabian Contracting Services Company 4071.SR 1,722 6.9 31.2 5.1 Saudi
Boston Omaha Corporation BOC 418 16.3 -1,692.6 0.8 New York Stock Exchange
FreakOut Holdings, inc. 6094.T 58 4.7 -12.7 0.9 Tokyo
IVE Group Limited IGL.AX 295 6.4 9.6 2.1 Australian Securities Exchange
DMS Inc. 9782.T 111 6.2 19.8 1.1 Tokyo
MCH Group AG MCHN.SW 119 5.0 34.2 1.0 Swiss Exchange
Beijing Yuanlong Yato Culture Dissemination Co.,Ltd. 002878.SZ 687 -27.1 -27.3 4.6 Shenzhen
Stagwell Inc. STGW 1,448 10.6 74.7 1.9 NASDAQ Global Select
f-code Inc. 9211.T 125 11.0 16.3 2.8 Tokyo
Kyodo Public Relations Co., Ltd. 2436.T 54 4.3 14.2 2.3 Tokyo
Integral Ad Science Holding Corp. IAS 1,724 12.1 36.6 1.5 NASDAQ Global Select
Uju Holding Limited 1948.HK 304 12.3 19.2 1.5 Hong Kong Stock Exchange
Ziff Davis, Inc. ZD 1,481 4.8 13.2 0.8 NASDAQ Global Select
Marchex, Inc. MCHX 73 -24.4 -14.6 2.3 NASDAQ Global Select
Eletromidia S.A. ELMD3.SA 816 11.0 38.5 4.4 São Paulo
Ruicheng (China) Media Group Limited 1640.HK 282 -26.5 -26.8 8.7 HKSE
Guangzhou Ruoyuchen Technology Co.,Ltd. 003010.SZ 1,065 43.9 66.3 12.9 Shenzhen
High Co. SA HCO.PA 92 -1.1 19.0 1.1 Paris
WPP plc WPP 4,212 5.6 8.5 1.0 New York Stock Exchange
Dlg Exhibitions & Events Corporation Limited 600826.SS 1,175 31.8 29.8 2.0 Shanghai
Making Science Group, S.A. MAKS.MC 79 18.8 -40.0 2.7 Madrid Stock Exchange
Innocean Worldwide Inc. 214320.KS 508 1.4 9.0 0.8 KSE
Brightcom Group Limited BCG.BO 257 1.8 3.3 0.3 Bombay Stock Exchange
Townsquare Media, Inc. TSQ 78 1.9 4.4 -2.3 New York Stock Exchange
AViC Co., Ltd. 9554.T 85 18.1 30.7 6.5 Tokyo
Million Stars Holdings Limited 8093.HK 260 -106.2 -180.9 50.5 HKSE
Travelzoo TZOO 76 6.5 10.4 -9.8 NASDAQ Global Select
ADLPartner SA DKUPL.PA 124 -1.4 11.6 3.7 Paris
Nexxen International Ltd. NEXN 199 1.0 4.7 0.4 NASDAQ Global Market
CL Holdings Inc. 4286.T 77 7.0 60.2 1.7 Tokyo
APG|SGA SA APGN.SW 775 12.9 20.4 10.7 Swiss Exchange
ValueCommerce Co., Ltd. 2491.T 95 0.5 4.6 1.0 Tokyo
Affle (India) Limited AFFLE.BO 2,542 34.9 54.7 7.0 Bombay Stock Exchange
Affle (India) Limited AFFLE.NS 2,551 36.2 56.6 7.3 National Stock Exchange of India
Incross Co., Ltd. 216050.KQ 56 0.3 6.7 0.7 KOSDAQ
SinoMedia Holding Limited 0623.HK 117 3.0 7.5 0.4 HKSE
Guangdong Insight Brand Marketing Group Co.,Ltd. 300781.SZ 825 -275.3 -101.9 8.8 Shenzhen
Guangdong Advertising Group Co.,Ltd 002400.SZ 2,123 86.0 157.0 3.2 Shenzhen
YG Plus, Inc. 037270.KS 272 18.2 37.4 2.3 KSE
Signpost India Limited SIGNPOST.NS 122 11.7 31.5 5.3 National Stock Exchange of India
Frontier International Inc. 7050.T 69 2.7 12.4 1.2 Tokyo
Speee, Inc. 4499.T 191 97.2 -128.9 3.8 Tokyo
Feedforce Group Inc. 7068.T 105 8.5 17.1 5.2 Tokyo
Vertoz Advertising Limited VERTOZ.NS 69 13.9 22.8 3.3 National Stock Exchange of India
Brightcom Group Limited BCG.NS 256 1.8 3.3 0.3 National Stock Exchange of India
R K SWAMY LTD RKSWAMY.NS 64 13.9 30.9 2.4 National Stock Exchange of India
oOh!media Limited OML.AX 467 9.5 36.1 1.0 Australian Securities Exchange
Shanghai Fengyuzhu Culture Technology Co., Ltd. 603466.SS 793 131.9 367.5 2.8 Shanghai
Emerald Holding, Inc. EEX 742 7.0 161.6 2.0 New York Stock Exchange
The Pebble Group plc PEBB.L 92 5.7 12.6 0.9 London Stock Exchange
YouGov plc YOU.L 398 7.5 235.4 1.7 London Stock Exchange
Shanghai LongYun Media Group Co., Ltd. 603729.SS 220 160.7 945.6 5.1 Shanghai
Wanka Online Inc. 1762.HK 162 19.1 165.3 0.8 HKSE
Hakuhodo DY Holdings Inc 2433.T 2,710 6.6 49.9 1.1 Tokyo
Dentsu Group Inc. 4324.T 5,705 9.1 -3.3 1.6 Tokyo
Activation Group Holdings Limited 9919.HK 102 3.8 8.6 2.2 HKSE
Members Co., Ltd. 2130.T 89 7.2 21.5 2.6 Tokyo
Inly Media Co., Ltd. 603598.SS 698 -389.4 -240.3 23.7 Shanghai
Macbee Planet,Inc. 7095.T 157 4.3 8.9 2.2 Tokyo
Mobvista Inc. 1860.HK 2,849 24.5 -111.7 12.9 HKSE
i-mobile Co.,Ltd. 6535.T 196 2.7 11.0 2.0 Tokyo
Hylink Digital Solution Co., Ltd. 603825.SS 336 -5.6 -3.7 14.4 Shanghai
Reworld Media Société Anonyme ALREW.PA 102 3.8 3.3 0.4 Paris
Zhewen Interactive Group Co., Ltd. 600986.SS 1,817 -161.0 101.3 3.0 Shanghai
YUTORI INC 5892.T 75 12.2 31.5 10.7 Tokyo
Direct Marketing MiX Inc. 7354.T 89 5.1 13.1 1.0 Tokyo
Three's Company Media Group Co., Ltd. 605168.SS 907 48.7 74.4 2.5 Shanghai
QMMM Holdings Limited Ordinary Shares QMMM 5,845 -17,333.9 -18,902.8 13,608.3 Nasdaq
Easou Technology Holdings Limited 2550.HK 181 56.0 199.8 1.6 Hong Kong Stock Exchange
Cheil Worldwide Inc. 030000.KS 1,568 2.8 14.5 1.9 KSE
Hakuten Corporation 2173.T 82 9.8 15.7 3.8 Tokyo
Qunabox Group 0917.HK 1,167 -5.0 -3.7 4.1 Hong Kong Stock Exchange
MAAGH ADVERTISING AND MARKETIN MAAGHADV.BO 64 136.4 236.4 24.9 Bombay Stock Exchange
GIIR Inc. 035000.KS 101 1.4 9.9 0.8 KSE