Logo Spółki Xunlei Limited: 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: 6.97
Wartość godziwa DCF: -
Monte Carlo (mediana scenariuszy): -
Wycena zdyskontowanych dywidend: -
Wycena porównawcza (wskaźnikowa): 474.3

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 10.8 18.5 1.6
Xunlei Limited -31.8 -24.3 0.2
Mediana / Xunlei Limited -0.3 -0.8 6.5


Pozostałe spółki z branży Advertising Agencies
Nazwa firmy Symbol Kapitalizacja (mln $) EV/EBITDA P/E P/B Giełda
Next 15 Group plc NFG.L 368 2.0 6.9 1.5 London Stock Exchange
PT Digital Mediatama Maxima Tbk DMMX.JK 152 46.1 90.7 3.9 Jakarta Stock Exchange
Bleach, Inc. 9162.T 69 226.0 -39.3 1.0 Tokyo
Solocal Group S.A. LOCAL.PA 103 -4.7 4.7 -1.8 Paris
Cimpress plc CMPR 1,513 0.2 102.6 -2.6 NASDAQ Global Select
UTS Marketing Solutions Holdings Limited 6113.HK 206 45.1 57.7 17.8 HKSE
Septeni Holdings Co., Ltd. 4293.T 574 26.9 15.7 1.2 Tokyo
JCDecaux SE DEC.PA 3,966 0.1 12.5 1.5 Paris
HYOJITO Co., Ltd. 7368.T 55 9.2 11.5 1.0 Tokyo
TOW Co.,Ltd. 4767.T 105 12.2 12.7 1.6 Tokyo
Omnicom Group Inc. OMC 15,327 5.1 11.2 3.4 New York Stock Exchange
LESI GROUP 2540.HK 102 11.1 10.1 1.2 HKSE
System1 Group PLC SYS1.L 74 10.1 12.3 3.9 London Stock Exchange
1000mercis ALMIL.PA 75 5.6 19.6 4.0 Paris
Plan B Media Public Company Limited PLANB.BK 703 4.5 20.1 2.2 Thailand
Macromill, Inc. 3978.T 327 3.3 16.3 1.1 Tokyo
Cairo Communication S.p.A. CAI.MI 383 1.0 8.1 0.6 Milan
National CineMedia, Inc. NCMI 421 20.7 -21.2 1.2 NASDAQ Global Select
Clear Channel Outdoor Holdings, Inc. CCO 631 -11.0 28.6 -0.2 New York Stock Exchange
Clear Channel Outdoor Holdings, Inc. C7C1.F 623 -10.4 29.1 -0.2 Frankfurt Stock Exchange
LITALICO Inc. 7366.T 337 8.2 28.7 5.1 Tokyo
Criteo S.A. CRTO 1,288 4.8 9.3 1.2 NASDAQ Global Select
Rego Interactive Co., Ltd 2422.HK 74 -22.5 -19.3 2.0 HKSE
Simei Media Co.,Ltd. 002712.SZ 449 134.6 -75.1 2.4 Shenzhen
ITmedia Inc. 2148.T 220 17.6 22.0 3.5 Tokyo
Advantage Solutions Inc. ADV 618 -35.9 -2.0 0.9 NASDAQ Global Select
Xunlei Limited XNET 88 0.3 0.1 0.1 NASDAQ Global Select
Orchestra Holdings Inc. 6533.T 51 5.1 31.3 1.3 Tokyo
Deluxe Corporation DLX 893 -2.3 13.4 0.4 New York Stock Exchange
Inuvo, Inc. INUV 52 -12.9 -11.0 4.2 American Stock Exchange
FAN Communications, Inc. 2461.T 230 23.8 26.2 2.0 Tokyo
BlueFocus Intelligent Communications Group Co., Ltd. 300058.SZ 3,398 -193.4 -68.3 2.5 Shenzhen
Guanghe Landscape Culture Communication Co., Ltd. 600234.SS 336 44.5 50.3 5.2 Shanghai
Steel Connect, Inc. STCN 77 17.4 3.0 0.5 NASDAQ Capital Market
iClick Interactive Asia Group Limited ICLK 82 -4.2 -0.7 1.5 NASDAQ Global Market
4imprint Group plc FOUR.L 1,322 9.0 11.4 7.2 London Stock Exchange
Publicis Groupe S.A. PUB.PA 27,631 5.3 11.8 2.1 Paris
Ströer SE & Co. KGaA SAX.DE 2,758 2.8 17.6 6.2 Frankfurt Stock Exchange
PT. Media Nusantara Citra Tbk MNCN.JK 348 2.8 3.9 0.2 Jakarta Stock Exchange
Beijing Quanshi World Online Network Information Co., Ltd. 002995.SZ 491 -49.9 -47.3 3.9 Shenzhen
Digital Holdings, Inc. 2389.T 187 12.0 11.1 1.0 Tokyo
Cardlytics, Inc. CDLX 60 0.8 -0.3 1.0 NASDAQ Global Market
Rentracks CO.,LTD. 6045.T 79 12.6 18.2 3.4 Tokyo
illumin Holdings Inc. ILLM.TO 57 -22.1 -17.1 1.1 Toronto Stock Exchange
Innovid Corp. CTV 474 498.7 -27.0 2.3 New York Stock Exchange
Fullerton Technology Co., Ltd. 6136.TW 87 21.2 24.3 0.8 Taiwan
WiMi Hologram Cloud Inc. WIMI 192 -2,521.4 177.8 1.4 NASDAQ Global Market
CyberAgent, Inc. 4751.T 6,198 21.1 40.4 5.4 Tokyo
CDG Co., Ltd. 2487.T 50 23.3 19.5 1.2 Tokyo
Focus Media Information Technology Co., Ltd. 002027.SZ 16,481 14.8 22.5 6.5 Shenzhen
Bilendi SA ALBLD.PA 122 7.7 21.6 2.4 Paris
WPP plc WPP.L 5,820 0.4 8.0 1.2 London Stock Exchange
Shunya International Martech (Beijing) Co., Ltd. 300612.SZ 399 -544.1 -168.1 6.6 Shenzhen
INTAGE HOLDINGS Inc. 4326.T 468 11.9 20.3 2.2 Tokyo
ad pepper media International N.V. APM.DE 101 30.2 40.7 4.2 Frankfurt Stock Exchange
Magnite, Inc. MGNI 3,621 24.1 80.7 4.5 NASDAQ Global Select
Enero Group Limited EGG.AX 58 4.2 -2.6 0.5 Australian Securities Exchange
Sinco Pharmaceuticals Holdings Limited 6833.HK 64 3.2 11.9 0.8 HKSE
Centaur Media Plc CAU.L 64 -7.1 -5.0 1.5 London Stock Exchange
Hunan TV & Broadcast Intermediary Co., Ltd. 000917.SZ 1,542 20.2 170.3 1.2 Shenzhen
Sunny Side Up Group, Inc. 2180.T 70 9.1 14.8 2.2 Tokyo
Nexxen International Ltd. NEXN.L 346 4.7 10.2 0.7 London Stock Exchange
Guangdong Brandmax Marketing Co.,Ltd. 300805.SZ 711 230.0 390.6 3.4 Shenzhen
M&C Saatchi plc SAA.L 282 5.9 14.4 5.3 London Stock Exchange
S4 Capital plc SFOR.L 194 0.2 -0.5 0.3 London Stock Exchange
YOC AG YOC.DE 60 11.0 16.4 6.4 Frankfurt Stock Exchange
Otello Corporation ASA OTEC.OL 103 -74.5 -12.2 1.4 Oslo Stock Exchange
Alkemy S.p.A. ALK.MI 79 -7.0 -4.4 2.1 Milan
QuinStreet, Inc. QNST 883 32.1 188.5 3.6 NASDAQ Global Select
PT Era Media Sejahtera Tbk DOOH.JK 79 87.6 478.9 5.7 Jakarta Stock Exchange
The Interpublic Group of Companies, Inc. IPG 9,926 5.5 22.6 2.8 New York Stock Exchange
Arabian Contracting Services Company 4071.SR 1,294 1.3 11.8 3.4 Saudi
Boston Omaha Corporation BOC 402 14.8 539.6 0.8 New York Stock Exchange
FreakOut Holdings, inc. 6094.T 60 3.6 211.7 0.8 Tokyo
IVE Group Limited IGL.AX 304 2.7 11.5 2.3 Australian Securities Exchange
DMS Inc. 9782.T 126 16.4 22.4 1.1 Tokyo
MCH Group AG MCHN.SW 135 1.1 36.1 1.1 Swiss Exchange
Beijing Yuanlong Yato Culture Dissemination Co.,Ltd. 002878.SZ 721 -28.8 -28.9 3.9 Shenzhen
Stagwell Inc. STGW 1,453 -0.3 -892.9 2.0 NASDAQ Global Select
f-code Inc. 9211.T 216 15.8 31.3 4.9 Tokyo
Kyodo Public Relations Co., Ltd. 2436.T 55 7.9 12.9 2.2 Tokyo
Integral Ad Science Holding Corp. IAS 1,500 10.8 26.9 1.4 NASDAQ Global Select
Uju Holding Limited 1948.HK 501 30.9 38.0 2.5 Hong Kong Stock Exchange
Ziff Davis, Inc. ZD 1,577 3.4 24.5 0.9 NASDAQ Global Select
Marchex, Inc. MCHX 88 -52.9 -18.9 2.7 NASDAQ Global Select
Eletromidia S.A. ELMD3.SA 823 7.6 38.5 4.4 São Paulo
Ruicheng (China) Media Group Limited 1640.HK 328 -28.4 -18.4 14.8 HKSE
Guangzhou Ruoyuchen Technology Co.,Ltd. 003010.SZ 1,836 89.8 82.5 9.3 Shenzhen
High Co. SA HCO.PA 82 8.8 12.6 1.0 Paris
Hopscotch Global PR Group ALHOP.PA 63 0.3 10.3 1.8 Paris
WPP plc WPP 5,782 -0.0 8.1 1.3 New York Stock Exchange
Dlg Exhibitions & Events Corporation Limited 600826.SS 1,133 19.9 28.3 2.0 Shanghai
Making Science Group, S.A. MAKS.MC 95 7.9 -48.1 3.2 Madrid Stock Exchange
Innocean Worldwide Inc. 214320.KS 535 1.7 8.5 0.7 KSE
Brightcom Group Limited BCG.BO 377 3.4 4.6 0.4 Bombay Stock Exchange
Townsquare Media, Inc. TSQ 114 -4.5 3.2 -3.7 New York Stock Exchange
AViC Co., Ltd. 9554.T 91 24.1 33.2 7.4 Tokyo
Travelzoo TZOO 107 7.4 10.6 -16.5 NASDAQ Global Select
ADLPartner SA DKUPL.PA 148 1.4 11.6 3.7 Paris
Nexxen International Ltd. NEXN 314 3.8 6.3 0.6 NASDAQ Global Market
CL Holdings Inc. 4286.T 67 7.5 -40.9 1.4 Tokyo
APG|SGA SA APGN.SW 828 15.8 22.1 8.2 Swiss Exchange
ValueCommerce Co., Ltd. 2491.T 119 6.3 5.4 1.2 Tokyo
Affle (India) Limited AFFLE.BO 3,108 46.7 67.8 9.2 Bombay Stock Exchange
Affle (India) Limited AFFLE.NS 3,108 46.7 67.8 9.2 National Stock Exchange of India
Incross Co., Ltd. 216050.KQ 69 10.9 8.9 0.8 KOSDAQ
SinoMedia Holding Limited 0623.HK 137 8.6 9.0 0.5 HKSE
Guangdong Insight Brand Marketing Group Co.,Ltd. 300781.SZ 973 -712.1 -114.9 7.7 Shenzhen
Guangdong Advertising Group Co.,Ltd 002400.SZ 1,987 59.6 142.4 3.0 Shenzhen
YG Plus, Inc. 037270.KS 417 31.9 72.2 3.4 KSE
Signpost India Limited SIGNPOST.NS 175 14.4 45.1 6.9 National Stock Exchange of India
Frontier International Inc. 7050.T 68 12.8 11.5 1.1 Tokyo
Speee, Inc. 4499.T 263 72.2 292.9 5.1 Tokyo
Feedforce Group Inc. 7068.T 91 10.4 17.2 5.1 Tokyo
Vertoz Advertising Limited VERTOZ.NS 78 15.6 247.6 34.5 National Stock Exchange of India
Brightcom Group Limited BCG.NS 377 3.4 4.6 0.4 National Stock Exchange of India
R K SWAMY LTD RKSWAMY.NS 90 21.0 42.2 3.2 National Stock Exchange of India
oOh!media Limited OML.AX 580 -0.2 24.5 1.2 Australian Securities Exchange
Shanghai Fengyuzhu Culture Technology Co., Ltd. 603466.SS 908 -123.5 -79.9 2.8 Shanghai
Emerald Holding, Inc. EEX 1,008 12.3 135.0 2.7 New York Stock Exchange
The Pebble Group plc PEBB.L 112 5.4 14.6 1.0 London Stock Exchange
Adtraction Group AB ADTR.ST 56 12.4 -24.4 2.3 Stockholm Stock Exchange
YouGov plc YOU.L 556 3.6 317.2 2.3 London Stock Exchange
Shanghai LongYun Media Group Co., Ltd. 603729.SS 233 61.4 85.2 4.6 Shanghai
Wanka Online Inc. 1762.HK 195 22.9 525.0 0.9 HKSE
Hakuhodo DY Holdings Inc 2433.T 2,954 8.3 41.1 1.1 Tokyo
Dentsu Group Inc. 4324.T 4,854 2.5 -3.8 1.1 Tokyo
Activation Group Holdings Limited 9919.HK 98 10.2 8.9 2.1 HKSE
Members Co., Ltd. 2130.T 111 18.2 48.6 2.9 Tokyo
Inly Media Co., Ltd. 603598.SS 672 29,335.6 -266.9 25.8 Shanghai
Macbee Planet,Inc. 7095.T 246 9.3 13.5 3.3 Tokyo
Mobvista Inc. 1860.HK 2,538 33.0 156.9 11.5 HKSE
i-mobile Co.,Ltd. 6535.T 255 12.6 14.5 2.2 Tokyo
Hylink Digital Solution Co., Ltd. 603825.SS 426 -4.7 -5.5 8.3 Shanghai
Reworld Media Société Anonyme ALREW.PA 97 0.2 5.2 0.6 Paris
Ureru Net Advertising Co.,Ltd. 9235.T 77 -24.7 -16.2 20.9 Tokyo
VS Media Holdings Limited Class A Ordinary Shares VSME 60 -67.4 -10.7 7.8 NASDAQ
Scigineer Inc. 6031.T 58 24.0 16.4 12.3 Tokyo
Zhewen Interactive Group Co., Ltd. 600986.SS 1,934 45.1 64.3 3.0 Shanghai
YUTORI INC 5892.T 166 26.4 86.0 25.8 Tokyo
Direct Marketing MiX Inc. 7354.T 95 4.6 16.7 1.0 Tokyo
Three's Company Media Group Co., Ltd. 605168.SS 996 40.0 53.6 2.7 Shanghai
QMMM Holdings Limited Ordinary Shares QMMM 255 -170.8 -43.8 13.1 Nasdaq
Easou Technology Holdings Limited 2550.HK 293 143.1 -728.2 3.4 Hong Kong Stock Exchange
Cheil Worldwide Inc. 030000.KS 1,427 3.3 12.5 1.6 KSE
Hakuten Corporation 2173.T 68 7.7 10.5 3.1 Tokyo
Qunabox Group 0917.HK 3,121 -14.3 -9.9 10.8 Hong Kong Stock Exchange
MAAGH ADVERTISING AND MARKETIN MAAGHADV.BO 65 136.7 236.4 24.9 Bombay Stock Exchange
MATERIAL GROUP INC 156A.T 51 10.4 12.1 3.9 Tokyo
GIIR Inc. 035000.KS 101 1.8 6.3 0.8 KSE