Valuation North Media A/S

Stocks

Real-time Estimate Cboe Europe 04:00:01 2026-10-02 EDT			5-day change	1st Jan Change
49.05 ^DKK	+0.10%		-1.80%	+2.73%

08-31	North Media A/S agreed to acquire BEAM from Bodil Energi for DKK 9 million.	CI
08-31	North Media A/S Announces Appointment of Martin Frandsen Tobberup to Chief Executive Officer of the Company Operating Beam, Effective September 1, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,433	1,960	1,050	1,168	868.8	859.8
Change	-	36.78%	-46.41%	11.21%	-25.62%	-1.04%
Enterprise Value (EV) ¹	826.6	1,202	404.7	509.5	131.7	64.99
Change	-	45.39%	-66.33%	25.91%	-74.15%	-50.65%
P/E	4.78x	7.35x	570x	4.55x	14.2x	13x
PBR	1.63x	1.81x	1.06x	1.01x	0.76x	0.71x
PEG	-	-0.6x	-5.7x	0x	-0.2x	1.72x
Capitalization / Revenue	1.37x	1.9x	1.06x	1.23x	0.67x	0.66x
EV / Revenue	0.79x	1.16x	0.41x	0.54x	0.1x	0.05x
EV / EBITDA	3.07x	4.13x	1.86x	2.92x	0.88x	0.54x
EV / EBIT	3.44x	4.54x	2.11x	3.4x	1.4x	0.98x
EV / FCF	4.15x	11.2x	3.51x	2.48x	5.38x	4.33x
FCF Yield	24.1%	8.95%	28.5%	40.3%	18.6%	23.1%
Dividend per Share ²	5	5	4	4	-	1.25
Rate of return	6.27%	4.63%	7.02%	6.15%	-	2.62%
EPS ²	16.7	14.7	0.1	14.29	3.4	3.657
Distribution rate	29.9%	34%	4,000%	28%	-	34.2%
Net sales ¹	1,045	1,034	995.3	949.1	1,301	1,296
EBITDA ¹	269	291.3	217.2	174.7	149.1	120.7
EBIT ¹	240.2	264.5	191.5	149.9	94.2	66.2
Net income ¹	306.5	273.6	2.1	264.4	61.7	66.2
Net Debt ¹	-606.2	-758	-645.6	-658.5	-737.1	-794.8
Reference price ²	79.80	108.00	57.00	65.00	48.20	47.70
Nbr of stocks (in thousands)	17,955	18,146	18,426	17,970	18,025	18,025
Announcement Date	2/10/21	2/9/22	2/8/23	2/29/24	3/14/25	2/25/26

¹DKK in Million²DKK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NORTH MEDIA A/S	-	-	-	-	133M
NEWS CORPORATION	22.39x	1.68x	8.79x	0.72%	15.94B
THE NEW YORK TIMES COMPANY	24.59x	3.18x	15.4x	1.41%	10.28B
PEARSON PLC	19.13x	2.25x	9.9x	2.16%	9.72B
SPRINGER NATURE AG & CO. KGAA	14.59x	2.55x	6.82x	4.18%	4.48B
VEND MARKETPLACES ASA	-11.83x	6.48x	16.79x	1.23%	4.33B
KADOKAWA CORPORATION	86.93x	1.48x	19.64x	0.8%	3.54B
JIANGSU PHOENIX PUBLISHING & MEDIA CORPORATION LIMITED	13.79x	-	-	5.64%	3.16B
LAGARDÈRE S.A.	9.31x	0.57x	4.58x	3.72%	2.9B
Average	22.36x	2.60x	11.70x	2.48%	6.05B
Weighted average by Cap.	21.86x	2.50x	11.34x	1.89%