Kalkulacja wyceny (mln)
Wartość firmy (EV)	-
Dług netto	-
Gotówka	-
Udziały mniejszościowe	-
Ilość akcji	-
Wartość godziwa firmy	-
Wartość godziwa akcji	Brak danych

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	-	-	-
Perion Network Ltd.	-	-	-
Mediana / Perion Network Ltd.	-	-	-

---

Pozostałe spółki z branży Internet Content & Information

Nazwa firmy	Symbol	Kapitalizacja (mln $)	EV/EBITDA	P/E	P/B	Giełda
NAVER Corporation	035420.KS	27,483	5.3	21.3	1.5	KSE
Pacific Online Limited	0543.HK	56	11.6	9.2	0.6	HKSE
Tencent Holdings Limited	0700.HK	576,910	16.3	21.4	4.3	HKSE
KidariStudio, Inc.	020120.KS	108	3.5	-30.5	0.7	KSE
China Literature Limited	0772.HK	3,916	41.6	-132.8	1.5	HKSE
Kakao Corp.	035720.KS	19,077	10.7	173.7	2.6	KSE
Visual China Group Co.,Ltd.	000681.SZ	1,893	89.8	116.8	3.9	Shenzhen
NanJi E-Commerce Co., LTD	002127.SZ	1,361	-33.9	-32.1	2.3	Shenzhen
AfreecaTV Co., Ltd.	067160.KQ	703	8.7	10.2	2.8	KOSDAQ
GA technologies Co., Ltd.	3491.T	555	6.2	33.2	3.2	Tokyo
Phoenix Media Investment (Holdings) Limited	2008.HK	75	-14.0	-2.3	0.2	HKSE
Hello Group Inc.	1MO.F	1,410	6.6	7.3	0.9	Frankfurt Stock Exchange
FreeBit Co., Ltd.	3843.T	177	5.1	8.5	2.0	Tokyo
MarkLines Co., Ltd.	3901.T	170	13.8	16.2	3.9	Tokyo
Cross Marketing Group Inc.	3675.T	91	6.8	13.9	2.3	Tokyo
Maoyan Entertainment	1896.HK	1,077	26.3	41.6	0.8	HKSE
Snap Inc.	1SI.DE	16,029	-41.4	-29.0	6.7	Frankfurt Stock Exchange
COL Digital Publishing Group Co., Ltd.	300364.SZ	2,839	-89.8	-77.8	22.7	Shenzhen
PR TIMES, Inc.	3922.T	219	18.9	28.8	4.7	Tokyo
Temairazu, Inc.	2477.T	134	16.4	18.6	2.9	Tokyo
Ateam Inc.	3662.T	153	11.7	13.9	2.3	Tokyo
ZIGExN Co., Ltd.	3679.T	310	7.8	11.9	2.3	Tokyo
Kakaku.com, Inc.	2371.T	3,509	17.0	25.8	8.4	Tokyo
m-up holdings, Inc.	3661.T	494	19.9	44.2	9.5	Tokyo
Autohome Inc.	2518.HK	3,178	23.0	13.0	1.0	HKSE
Kuaishou Technology	1024.HK	33,235	11.8	16.5	4.1	HKSE
Meitu, Inc.	1357.HK	5,770	72.6	50.8	8.1	HKSE
Beijing Zhidemai Technology Co., Ltd.	300785.SZ	873	69.9	75.6	3.6	Shenzhen
Tian Ge Interactive Holdings Limited	1980.HK	93	-2,088.2	33.2	0.3	HKSE
Prosus N.V.	1TY.DE	123,025	603.4	25.3	3.9	Frankfurt Stock Exchange
LIFULL Co., Limited	2120.T	160	9.5	-4.9	1.0	Tokyo
Sharingtechnology, Inc.	3989.T	176	13.4	16.9	6.5	Tokyo
Adways Inc.	2489.T	90	-75.7	5.4	0.9	Tokyo
OpenDoor Inc.	3926.T	107	-242.4	-132.1	3.6	Tokyo
Beaglee Inc.	3981.T	51	2.8	6.2	1.0	Tokyo
Zhihu Inc.	2390.HK	404	-20.0	-165.9	0.7	HKSE
UUUM Co.,Ltd.	3990.T	72	13.0	19.9	2.9	Tokyo
Gurunavi, Inc.	2440.T	97	45.6	56.5	2.4	Tokyo
Hubei Century Network Technology Inc.	300494.SZ	955	-30.3	-27.6	4.7	Shenzhen
Cookpad Inc.	2193.T	122	22.3	13.5	1.3	Tokyo
LY Corporation	4689.T	24,223	7.2	23.9	1.2	Tokyo
Firstlogic,Inc.	6037.T	139	17.9	22.8	3.9	Tokyo
Imagineer Co.,Ltd.	4644.T	66	22.7	16.0	0.8	Tokyo
GMO Media Inc.	6180.T	58	13.1	13.3	3.1	Tokyo
GMO TECH, Inc.	6026.T	51	9.7	12.3	7.3	Tokyo
Inkeverse Group Limited	3700.HK	328	15.8	12.8	0.5	HKSE
Shanghai Oriental Pearl Group Co., Ltd.	600637.SS	3,598	22.9	38.5	0.9	Shanghai
Art Emperor Technology And Culture Co., Ltd.	6650.TWO	56	30.4	28.3	3.6	Taipei Exchange
Geniee, Inc.	6562.T	129	3.1	11.2	2.8	Tokyo
WILLs Inc.	4482.T	95	10.0	13.8	6.9	Tokyo
Sunfun Info Co., Ltd.	5278.TWO	386	25.6	37.2	16.4	Taipei Exchange
Visional, Inc.	4194.T	2,938	24.9	32.4	7.3	Tokyo
People.cn CO., LTD	603000.SS	3,241	69.3	107.8	6.2	Shanghai
unerry,Inc.	5034.T	60	34.9	64.7	4.7	Tokyo
Jenoba Co.,Ltd.	5570.T	59	14.6	17.5	3.0	Tokyo
coconala Inc.	4176.T	59	31.6	33.3	3.4	Tokyo
Oricon Inc.	4800.T	68	8.0	10.1	1.8	Tokyo
Proto Corporation	4298.T	571	11.2	0.0	0.0	Tokyo
Beijing Bohui Science & Technology Co., Ltd.	688004.SS	213	-46.4	-40.0	2.3	Shanghai
Zhejiang Daily Digital Culture Group Co.,Ltd.	600633.SS	2,473	23.2	32.9	1.8	Shanghai
Weathernews Inc.	4825.T	624	22.6	32.3	4.4	Tokyo
MINKABU THE INFONOID, Inc.	4436.T	53	-0.1	-1.4	25.4	Tokyo
Alphabet Inc.	ABEA.F	2,185,567	14.7	19.8	6.4	Frankfurt Stock Exchange
Alphabet Inc.	ABEA.DE	2,173,075	14.6	19.7	6.3	Frankfurt Stock Exchange
Alphabet Inc.	ABEC.DE	2,168,317	14.5	19.8	6.4	Frankfurt Stock Exchange
Xinhuanet Co., Ltd.	603888.SS	1,760	36.1	51.5	3.6	Shanghai
Livero Inc.	9245.T	61	20.9	28.2	3.9	Tokyo
Port Inc.	7047.T	170	5.5	13.2	2.9	Tokyo
Baidu, Inc.	9888.HK	30,924	4.9	8.3	0.8	HKSE
Zenrin Co., Ltd.	9474.T	373	7.0	21.2	1.1	Tokyo
Alphabet Inc.	ABEC.F	2,167,534	14.6	19.9	6.4	Frankfurt Stock Exchange
AlphaPolis Co., Ltd.	9467.T	297	16.9	21.7	3.2	Tokyo
Weibo Corporation	9898.HK	2,418	3.4	6.6	0.7	HKSE
The Arena Group Holdings, Inc.	AREN	283	7.1	42.2	-2.2	American Stock Exchange
Baidu, Inc.	B1C.F	31,290	5.1	8.3	0.8	Frankfurt Stock Exchange
PT Era Digital Media Tbk	AWAN.JK	58	103.6	1,406.7	10.1	Jakarta Stock Exchange
Airtasker Limited	ART.AX	87	-9.1	-6.9	4.9	Australian Securities Exchange
Asset Entities Inc.	ASST	105	-16.2	-13.1	19.2	NASDAQ Capital Market
Autohome Inc.	ATHM	796	6.9	3.3	0.2	New York Stock Exchange
Angi Inc.	ANGI	781	5.2	15.4	0.8	NASDAQ Global Select
Auto Trader Group plc	AUTO.L	9,703	18.2	25.9	12.9	London Stock Exchange
Baltic Classifieds Group PLC	BCG.L	2,344	33.1	52.6	6.1	London Stock Exchange
Brave Bison Group plc	BBSN.L	60	15.8	19.1	2.0	London Stock Exchange
CAR Group Limited	CAR.AX	9,274	21.7	54.8	4.6	Australian Securities Exchange
Méliuz S.A.	CASH3.SA	150	14.1	-36.6	1.9	São Paulo
Cheche Group Inc.	CCG	64	-8.9	-7.4	1.3	New York Stock Exchange
BuzzFeed, Inc.	BZFD	82	-59.6	6.5	0.9	NASDAQ Global Market
Baidu, Inc.	BIDU	30,125	4.8	8.2	0.8	NASDAQ Global Select
CarGurus, Inc.	CARG	3,387	17.5	91.0	8.8	NASDAQ Global Select
Audioboom Group plc	BOOM.L	69	-16.7	-12.0	45.4	London Stock Exchange
Trump Media & Technology Group Corp.	DJT	5,128	-51.8	-38.9	4.6	NASDAQ Global Market
Trump Media & Technology Group Corp.	DJTWW	4,756	-51.8	-38.9	4.6	NASDAQ Global Market
DoorDash, Inc.	DASH	96,112	125.8	298.7	12.1	NASDAQ Global Select
Domain Holdings Australia Limited	DHG.AX	1,828	20.5	51.8	2.5	Australian Securities Exchange
DouYu International Holdings Limited	DOYU	2,203	-44.6	-55.3	8.1	NASDAQ Global Select
Meta Platforms, Inc.	FB2A.DE	1,782,295	19.2	27.2	9.8	Frankfurt Stock Exchange
Frontier Digital Ventures Limited	FDV.AX	76	-219.4	-11.4	0.9	Australian Securities Exchange
VerticalScope Holdings Inc.	FORA.TO	62	1.1	-43.4	0.8	Toronto Stock Exchange
Fiverr International Ltd.	FVRR	973	267.0	53.4	2.6	New York Stock Exchange
EverQuote, Inc.	EVER	898	23.9	23.2	5.9	NASDAQ Global Market
Meta Platforms, Inc.	FB2A.F	1,782,295	19.3	27.3	9.8	Frankfurt Stock Exchange
HomeToGo SE	HTG.DE	330	-23.5	-4.6	0.7	Frankfurt Stock Exchange
HomeToGo SE	HTG.F	330	-23.5	-4.6	0.7	Frankfurt Stock Exchange
Hemnet Group AB (publ)	HEM.ST	2,850	35.4	53.1	22.1	Stockholm Stock Exchange
Alphabet Inc.	GOOG.NE	2,123,778	14.2	19.6	6.3	NEO
Alphabet Inc.	GOOGL	2,199,196	14.6	19.8	6.4	NASDAQ Global Select
Genius Sports Limited	GENI	2,493	170.7	-56.2	3.6	New York Stock Exchange
Getty Images Holdings, Inc.	GETY	732	3.4	-9.2	1.2	New York Stock Exchange
Alphabet Inc.	GOOG	2,202,589	14.6	19.8	6.4	NASDAQ Global Select
IAC InterActive Corp.	IAC	3,270	-19.2	-4.3	0.7	NASDAQ Global Select
Groupon, Inc.	GRPN	1,356	847.5	-34.3	29.9	NASDAQ Global Select
Nextdoor Holdings, Inc.	KIND	629	-5.8	-6.8	1.4	New York Stock Exchange
Jiayin Group Inc.	JFIN	960	4.5	5.2	1.9	NASDAQ Global Market
IndiaMART InterMESH Limited	INDIAMART.NS	1,820	24.2	28.4	7.2	National Stock Exchange of India
Just Dial Limited	JUSTDIAL.BO	919	13.4	13.7	1.7	Bombay Stock Exchange
IZEA Worldwide, Inc.	IZEA	51	-6.8	-3.2	1.1	NASDAQ Capital Market
Just Dial Limited	JUSTDIAL.NS	921	13.4	13.7	1.7	National Stock Exchange of India
IndiaMART InterMESH Limited	INDIAMART.BO	1,818	24.2	28.4	7.2	Bombay Stock Exchange
Moneysupermarket.com Group PLC	MONY.L	1,567	8.7	14.6	4.9	London Stock Exchange
Meta Platforms, Inc.	META	1,809,105	19.6	27.3	9.8	NASDAQ Global Select
Matrimony.com Limited	MATRIMONY.NS	131	13.8	24.4	4.6	National Stock Exchange of India
Meta Platforms, Inc.	META.NE	1,890,542	20.4	26.8	9.7	Cboe CA
Match Group, Inc.	MTCH	8,066	5.2	15.1	-45.0	NASDAQ Global Select
Hello Group Inc.	MOMO	1,397	7.0	7.8	1.0	NASDAQ Global Select
Matrimony.com Limited	MATRIMONY.BO	131	13.8	24.4	4.6	Bombay Stock Exchange
MediaAlpha, Inc.	MAX	708	15.5	36.9	73.6	New York Stock Exchange
Mobile Streams Plc	MOS.L	80	-49.0	-31.9	18.5	London Stock Exchange
Tencent Holdings Limited	NNND.F	572,992	21.9	29.2	4.6	Frankfurt Stock Exchange
Naspers Limited	NPN.JO	499	3.0	10.0	2.4	Johannesburg
National World Plc	NWOR.L	83	9.7	24.5	1.6	London Stock Exchange
Opera Limited	OPRA	829	8.2	9.7	0.9	NASDAQ Global Select
Tencent Holdings Limited	NNND.VI	575,010	21.8	29.1	4.5	Vienna
Info Edge (India) Limited	NAUKRI.NS	10,420	42.4	277.5	7.6	National Stock Exchange of India
NextNav Inc.	NNAVW	861	-28.6	-16.5	323.9	NASDAQ Capital Market
Outbrain Inc.	OB	258	39.2	-4.2	0.4	NASDAQ Global Select
Info Edge (India) Limited	NAUKRI.BO	10,466	42.4	277.5	7.6	Bombay Stock Exchange
Perion Network Ltd.	PERI	497	1,163.1	-65.7	0.7	NASDAQ Global Select
PT NFC Indonesia Tbk	NFCX.JK	74	-76.9	-34.5	4.3	Jakarta Stock Exchange
NextNav Inc.	NN	2,152	-28.6	-16.5	323.9	NASDAQ Capital Market
Tencent Holdings Limited	NNN1.VI	578,833	21.8	29.1	4.5	Vienna
Prosus N.V.	PRX.AS	123,486	605.1	25.3	3.9	Amsterdam
Rightmove plc	RMV.L	8,165	23.5	31.9	76.0	London Stock Exchange
REA Group Limited	REA.AX	20,169	39.1	49.8	16.6	Australian Securities Exchange
Courtside Group, Inc. Common Stock	PODC	56	-11.4	-9.1	3.7	NASDAQ
Readly International AB (publ)	READ.ST	167	24.1	9.4	14.3	Stockholm Stock Exchange
Reddit, Inc.	RDDT	26,820	949.6	225.9	11.9	New York Stock Exchange
Public Joint Stock Company RBC	RBCM.ME	52	-4.3	8.1	-0.3	Moscow Stock Exchange
Pinterest, Inc.	PINS	24,084	116.6	12.6	5.1	New York Stock Exchange
Vivid Seats Inc.	SEAT	240	0.4	-95.1	0.6	NASDAQ Global Select
Shutterstock, Inc.	SSTK	685	5.1	17.5	1.2	New York Stock Exchange
Snap Inc.	SNAP	15,275	-38.3	-29.0	6.7	New York Stock Exchange
Spotify Technology S.A.	SPOT	142,097	76.7	106.0	19.8	New York Stock Exchange
Similarweb Ltd.	SMWB	683	-131.0	-38.0	28.5	New York Stock Exchange
Taboola.com, Ltd.	TBLAW	1,226	10.8	37.2	1.2	NASDAQ Global Select
TrueCar, Inc.	TRUE	171	-12.4	-4.8	1.5	NASDAQ Global Select
TechTarget, Inc.	TTGT	530	29.2	-17.6	0.9	NASDAQ Global Market
Taboola.com Ltd.	TBLA	1,187	10.8	37.2	1.2	NASDAQ Global Select
Team Internet Group plc	TIG.L	216	2.5	-12.7	2.4	London Stock Exchange
Thryv Holdings, Inc.	THRY	565	-24.7	-5.4	2.9	NASDAQ Capital Market
Upexi, Inc.	UPXI	514	-16.9	-0.3	3.9	NASDAQ Capital Market
Twilio Inc.	TWLO	17,242	75.7	-506.4	2.2	New York Stock Exchange
trivago N.V.	TRVG	261	-13.4	-9.5	1.1	NASDAQ Global Select
Tencent Music Entertainment Group	TME	29,266	18.9	22.7	2.9	New York Stock Exchange
Carta Holdings, Inc.	3688.T	357	14.7	17.5	1.9	Tokyo
JOYY Inc.	YY	2,138	11.1	-0.8	0.0	NASDAQ Global Select
Weibo Corporation	WB	2,431	3.4	6.5	0.7	NASDAQ Global Select
Zillow Group, Inc. Class A	ZG	18,597	155.5	-233.7	4.0	NASDAQ Global Select
Zedge, Inc.	ZDGE	51	725.7	-27.9	1.8	American Stock Exchange
Yelp Inc.	YELP	2,206	10.4	15.7	3.1	New York Stock Exchange
Zoomd Technologies Ltd.	ZOMD.V	99	6.9	7.8	4.5	Toronto Stock Exchange Ventures
Zhihu Inc.	ZH	407	-19.5	-162.6	0.7	New York Stock Exchange
Zillow Group, Inc. Class C	Z	18,769	155.5	-233.7	4.0	NASDAQ Global Select