Logo Spółki Nexxen International Ltd.: 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: 10.16
Wartość godziwa DCF: -
Monte Carlo (mediana scenariuszy): -
Wycena zdyskontowanych dywidend: -
Wycena porównawcza (wskaźnikowa): 21.7

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

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 10.6 17.6 1.5
Nexxen International Ltd. 4.4 9.3 0.6
Mediana / Nexxen International Ltd. 2.4 1.9 2.4


Pozostałe spółki z branży Advertising Agencies
Nazwa firmy Symbol Kapitalizacja (mln $) EV/EBITDA P/E P/B Giełda
Solocal Group S.A. LOCAL.PA 104 -4.7 4.6 -1.8 Paris
Next 15 Group plc NFG.L 371 2.0 6.9 1.5 London Stock Exchange
PT Digital Mediatama Maxima Tbk DMMX.JK 153 57.0 -391.9 3.9 Jakarta Stock Exchange
Bleach, Inc. 9162.T 67 231.8 -41.1 1.1 Tokyo
Cimpress plc CMPR 1,452 0.1 97.7 -2.5 NASDAQ Global Select
UTS Marketing Solutions Holdings Limited 6113.HK 243 56.5 72.6 22.4 HKSE
Septeni Holdings Co., Ltd. 4293.T 582 26.1 15.1 1.2 Tokyo
JCDecaux SE DEC.PA 4,002 -0.0 12.2 1.4 Paris
HYOJITO Co., Ltd. 7368.T 56 9.3 11.6 1.1 Tokyo
TOW Co.,Ltd. 4767.T 104 12.4 12.9 1.6 Tokyo
Omnicom Group Inc. OMC 14,738 4.9 10.8 3.3 New York Stock Exchange
LESI GROUP 2540.HK 100 11.0 10.1 1.2 HKSE
System1 Group PLC SYS1.L 76 10.2 12.5 4.0 London Stock Exchange
1000mercis ALMIL.PA 76 5.6 19.6 4.0 Paris
Plan B Media Public Company Limited PLANB.BK 681 4.3 19.5 2.2 Thailand
Macromill, Inc. 3978.T 329 3.3 16.3 1.1 Tokyo
Cairo Communication S.p.A. CAI.MI 369 1.0 7.8 0.6 Milan
National CineMedia, Inc. NCMI 411 19.9 -20.3 1.2 NASDAQ Global Select
LITALICO Inc. 7366.T 353 8.3 28.7 5.1 Tokyo
Criteo S.A. CRTO 1,301 4.7 9.2 1.2 NASDAQ Global Select
Clear Channel Outdoor Holdings, Inc. CCO 577 -11.1 25.8 -0.2 New York Stock Exchange
Clear Channel Outdoor Holdings, Inc. C7C1.F 570 -10.9 -20.8 -0.2 Frankfurt Stock Exchange
Rego Interactive Co., Ltd 2422.HK 77 -23.4 -20.1 2.1 HKSE
Simei Media Co.,Ltd. 002712.SZ 437 129.4 -72.6 2.3 Shenzhen
ITmedia Inc. 2148.T 212 16.9 20.9 3.3 Tokyo
Advantage Solutions Inc. ADV 566 -36.6 -1.9 0.8 NASDAQ Global Select
FAN Communications, Inc. 2461.T 227 23.5 25.8 1.9 Tokyo
Inuvo, Inc. INUV 55 -13.4 -11.4 4.4 American Stock Exchange
Steel Connect, Inc. STCN 77 17.4 3.0 0.5 NASDAQ Capital Market
Xunlei Limited XNET 80 -31.8 -24.3 0.2 NASDAQ Global Select
4imprint Group plc FOUR.L 1,283 8.7 11.0 7.0 London Stock Exchange
Ströer SE & Co. KGaA SAX.DE 2,819 2.8 17.3 5.1 Frankfurt Stock Exchange
Publicis Groupe S.A. PUB.PA 27,879 5.0 11.3 2.0 Paris
PT. Media Nusantara Citra Tbk MNCN.JK 329 2.6 3.7 0.2 Jakarta Stock Exchange
Beijing Quanshi World Online Network Information Co., Ltd. 002995.SZ 481 -48.5 -45.9 3.8 Shenzhen
Deluxe Corporation DLX 877 -2.5 13.0 0.3 New York Stock Exchange
BlueFocus Intelligent Communications Group Co., Ltd. 300058.SZ 3,250 -179.5 -63.2 2.3 Shenzhen
Magnite, Inc. MGNI 3,336 23.2 77.8 4.4 NASDAQ Global Select
Digital Holdings, Inc. 2389.T 178 11.2 9.9 0.9 Tokyo
Guanghe Landscape Culture Communication Co., Ltd. 600234.SS 332 43.2 48.7 5.1 Shanghai
Cardlytics, Inc. CDLX 65 0.8 -0.3 1.1 NASDAQ Global Market
Rentracks CO.,LTD. 6045.T 67 11.6 16.6 3.1 Tokyo
illumin Holdings Inc. ILLM.TO 59 -151.3 530.2 1.0 Toronto Stock Exchange
Innovid Corp. CTV 474 498.7 -27.0 2.3 New York Stock Exchange
WiMi Hologram Cloud Inc. WIMI 197 -2,481.4 173.1 1.3 NASDAQ Global Market
iClick Interactive Asia Group Limited ICLK 82 -4.2 -0.7 1.5 NASDAQ Global Market
CyberAgent, Inc. 4751.T 5,950 20.3 38.6 5.2 Tokyo
CDG Co., Ltd. 2487.T 50 23.3 19.5 1.2 Tokyo
WPP plc WPP.L 5,487 0.2 7.5 1.2 London Stock Exchange
Bilendi SA ALBLD.PA 123 7.4 20.9 2.3 Paris
Shunya International Martech (Beijing) Co., Ltd. 300612.SZ 384 -527.9 -162.9 6.4 Shenzhen
INTAGE HOLDINGS Inc. 4326.T 496 12.1 20.8 2.2 Tokyo
ad pepper media International N.V. APM.DE 97 28.1 37.2 3.8 Frankfurt Stock Exchange
Centaur Media Plc CAU.L 63 -7.1 -5.0 1.5 London Stock Exchange
Fullerton Technology Co., Ltd. 6136.TW 90 24.9 26.0 0.9 Taiwan
Sunny Side Up Group, Inc. 2180.T 63 8.4 13.3 2.0 Tokyo
Nexxen International Ltd. NEXN.L 349 4.7 10.2 0.7 London Stock Exchange
Guangdong Brandmax Marketing Co.,Ltd. 300805.SZ 677 224.4 380.4 3.3 Shenzhen
Focus Media Information Technology Co., Ltd. 002027.SZ 16,029 14.6 22.1 6.4 Shenzhen
YOC AG YOC.DE 57 10.6 15.7 6.1 Frankfurt Stock Exchange
M&C Saatchi plc SAA.L 287 5.8 14.2 5.2 London Stock Exchange
Enero Group Limited EGG.AX 56 4.3 -2.7 0.5 Australian Securities Exchange
Sinco Pharmaceuticals Holdings Limited 6833.HK 52 2.6 9.8 0.6 HKSE
Boston Omaha Corporation BOC 385 13.1 517.7 0.7 New York Stock Exchange
Hunan TV & Broadcast Intermediary Co., Ltd. 000917.SZ 1,488 19.1 161.8 1.1 Shenzhen
DMS Inc. 9782.T 122 16.2 22.0 1.1 Tokyo
MCH Group AG MCHN.SW 133 1.1 35.7 1.1 Swiss Exchange
Beijing Yuanlong Yato Culture Dissemination Co.,Ltd. 002878.SZ 662 -27.1 -27.2 3.7 Shenzhen
Otello Corporation ASA OTEC.OL 108 -77.6 -12.8 1.4 Oslo Stock Exchange
Stagwell Inc. STGW 1,437 -0.4 -867.2 1.9 NASDAQ Global Select
Alkemy S.p.A. ALK.MI 79 -7.0 -4.4 2.1 Milan
Kyodo Public Relations Co., Ltd. 2436.T 54 7.8 12.5 2.2 Tokyo
f-code Inc. 9211.T 227 16.5 32.3 5.0 Tokyo
QuinStreet, Inc. QNST 851 30.6 178.7 3.4 NASDAQ Global Select
PT Era Media Sejahtera Tbk DOOH.JK 73 80.8 441.1 5.2 Jakarta Stock Exchange
Arabian Contracting Services Company 4071.SR 1,285 1.2 11.7 3.4 Saudi
The Interpublic Group of Companies, Inc. IPG 9,545 5.2 21.7 2.7 New York Stock Exchange
FreakOut Holdings, inc. 6094.T 67 3.7 213.0 0.8 Tokyo
Marchex, Inc. MCHX 86 -51.5 -18.4 2.7 NASDAQ Global Select
IVE Group Limited IGL.AX 298 2.5 11.2 2.2 Australian Securities Exchange
Ruicheng (China) Media Group Limited 1640.HK 357 -31.1 -20.2 16.2 HKSE
Guangzhou Ruoyuchen Technology Co.,Ltd. 003010.SZ 1,563 75.4 70.3 7.9 Shenzhen
Hopscotch Global PR Group ALHOP.PA 64 0.3 9.9 1.8 Paris
High Co. SA HCO.PA 82 8.6 12.1 1.0 Paris
WPP plc WPP 5,511 -0.2 7.6 1.2 New York Stock Exchange
Integral Ad Science Holding Corp. IAS 1,516 10.7 26.8 1.4 NASDAQ Global Select
Dlg Exhibitions & Events Corporation Limited 600826.SS 1,093 19.4 27.6 1.9 Shanghai
Making Science Group, S.A. MAKS.MC 98 8.3 -49.4 3.3 Madrid Stock Exchange
Innocean Worldwide Inc. 214320.KS 546 1.7 8.7 0.8 KSE
Brightcom Group Limited BCG.BO 349 3.2 4.3 0.4 Bombay Stock Exchange
AViC Co., Ltd. 9554.T 92 24.0 33.0 7.3 Tokyo
Ziff Davis, Inc. ZD 1,491 3.7 23.2 0.8 NASDAQ Global Select
Eletromidia S.A. ELMD3.SA 826 7.6 38.5 4.4 São Paulo
ADLPartner SA DKUPL.PA 149 1.4 11.6 3.7 Paris
APG|SGA SA APGN.SW 811 15.4 21.5 8.0 Swiss Exchange
Affle (India) Limited AFFLE.NS 3,159 47.3 68.8 9.4 National Stock Exchange of India
Incross Co., Ltd. 216050.KQ 71 11.1 9.1 0.8 KOSDAQ
Townsquare Media, Inc. TSQ 115 -4.5 3.3 -3.8 New York Stock Exchange
Frontier International Inc. 7050.T 68 17.5 17.0 1.2 Tokyo
Travelzoo TZOO 110 7.4 10.5 -16.3 NASDAQ Global Select
CL Holdings Inc. 4286.T 67 7.3 -40.0 1.4 Tokyo
Nexxen International Ltd. NEXN 321 4.4 9.3 0.6 NASDAQ Global Market
Vertoz Advertising Limited VERTOZ.NS 85 16.9 268.3 37.4 National Stock Exchange of India
ValueCommerce Co., Ltd. 2491.T 119 6.0 5.8 1.3 Tokyo
Affle (India) Limited AFFLE.BO 3,156 47.3 68.8 9.4 Bombay Stock Exchange
SinoMedia Holding Limited 0623.HK 161 9.9 10.7 0.6 HKSE
R K SWAMY LTD RKSWAMY.NS 88 20.7 41.4 3.1 National Stock Exchange of India
Guangdong Insight Brand Marketing Group Co.,Ltd. 300781.SZ 950 -662.2 -106.8 7.2 Shenzhen
oOh!media Limited OML.AX 603 0.1 26.0 1.3 Australian Securities Exchange
Guangdong Advertising Group Co.,Ltd 002400.SZ 1,897 55.7 134.0 2.8 Shenzhen
Shanghai Fengyuzhu Culture Technology Co., Ltd. 603466.SS 856 -119.6 -77.0 2.7 Shanghai
YG Plus, Inc. 037270.KS 435 32.8 74.3 3.5 KSE
Signpost India Limited SIGNPOST.NS 147 11.8 38.0 5.8 National Stock Exchange of India
Speee, Inc. 4499.T 193 43.7 160.8 2.8 Tokyo
Feedforce Group Inc. 7068.T 96 9.9 16.2 4.8 Tokyo
Adtraction Group AB ADTR.ST 50 11.3 -21.6 2.0 Stockholm Stock Exchange
Brightcom Group Limited BCG.NS 348 3.2 4.3 0.4 National Stock Exchange of India
Wanka Online Inc. 1762.HK 175 20.3 465.7 0.8 HKSE
Activation Group Holdings Limited 9919.HK 97 10.2 8.8 2.0 HKSE
Emerald Holding, Inc. EEX 974 11.4 124.2 2.5 New York Stock Exchange
The Pebble Group plc PEBB.L 114 5.6 15.1 1.1 London Stock Exchange
YouGov plc YOU.L 528 3.2 296.5 2.1 London Stock Exchange
Shanghai LongYun Media Group Co., Ltd. 603729.SS 222 59.3 82.5 4.5 Shanghai
i-mobile Co.,Ltd. 6535.T 248 12.5 14.4 2.2 Tokyo
Hakuhodo DY Holdings Inc 2433.T 2,966 8.1 39.9 1.1 Tokyo
Dentsu Group Inc. 4324.T 5,575 2.4 -3.7 1.1 Tokyo
Members Co., Ltd. 2130.T 113 17.9 47.6 2.9 Tokyo
Inly Media Co., Ltd. 603598.SS 665 28,473.3 -259.4 25.1 Shanghai
Macbee Planet,Inc. 7095.T 248 9.1 13.1 3.2 Tokyo
Mobvista Inc. 1860.HK 2,465 32.4 154.0 11.3 HKSE
Scigineer Inc. 6031.T 55 21.9 15.0 11.2 Tokyo
Hylink Digital Solution Co., Ltd. 603825.SS 416 -4.5 -5.4 8.1 Shanghai
Zhewen Interactive Group Co., Ltd. 600986.SS 1,872 44.5 63.5 3.0 Shanghai
Direct Marketing MiX Inc. 7354.T 85 4.3 15.6 0.9 Tokyo
Cheil Worldwide Inc. 030000.KS 1,448 3.7 11.8 1.6 KSE
GIIR Inc. 035000.KS 102 1.9 6.3 0.8 KSE
Reworld Media Société Anonyme ALREW.PA 98 0.1 4.7 0.5 Paris
Ureru Net Advertising Co.,Ltd. 9235.T 72 -23.4 -15.4 19.8 Tokyo
VS Media Holdings Limited Class A Ordinary Shares VSME 59 -62.3 -9.9 7.2 NASDAQ
YUTORI INC 5892.T 189 27.6 89.7 26.9 Tokyo
Three's Company Media Group Co., Ltd. 605168.SS 949 32.3 48.2 2.6 Shanghai
QMMM Holdings Limited Ordinary Shares QMMM 160 -118.8 -30.5 9.1 Nasdaq
Hakuten Corporation 2173.T 66 7.2 9.8 2.9 Tokyo
MAAGH ADVERTISING AND MARKETIN MAAGHADV.BO 65 136.7 236.4 24.9 Bombay Stock Exchange
MATERIAL GROUP INC 156A.T 53 10.1 11.8 3.8 Tokyo