Valuation XLMedia PLC

Stocks

Market Closed - OTC Markets 12:14:52 2026-04-27 EDT			5-day change	1st Jan Change
0.001000 ^USD	+99,900.00%		-.--%	+99,900.00%

25-07-08	Xlmedia plc Announces the Termination of Mr. David John King as Director, Effective from 30 June 2025	CI
25-07-08	XLMedia PLC Announces Termination of Appointment of Marcus Rich as A Director on 30 June 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Market Cap ¹	119.2	91.69	116.7	38.98	20.52	28.52
Change	-	-23.08%	27.25%	-66.59%	-47.36%	38.94%
Enterprise Value (EV) ¹	99.99	78.5	93.63	29.76	16.9	-6.466
Change	-	-21.49%	19.27%	-68.22%	-43.21%	-138.26%
P/E	-2.17x	174x	19.6x	-4.17x	-0.45x	-2.31x
PBR	1.89x	1.43x	1.07x	0.38x	0.39x	0.7x
PEG	-	-2x	0x	0x	-0x	0x
Capitalization / Revenue	1.5x	1.67x	1.75x	0.54x	0.41x	-
EV / Revenue	1.25x	1.43x	1.41x	0.41x	0.34x	-
EV / EBITDA	3.67x	14.6x	20.7x	2.97x	6.4x	-
EV / EBIT	3.8x	18.1x	23.8x	3.06x	7.24x	-
EV / FCF	4.05x	-7.62x	-13.3x	-4.57x	45.4x	-
FCF Yield	24.7%	-13.1%	-7.51%	-21.9%	2.2%	-
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.2998	0.002881	0.023	-0.0359	-0.1792	-0.0475
Distribution rate	-	-	-	-	-	-
Net sales ¹	79.7	54.84	66.49	71.8	50.33	-
EBITDA ¹	27.22	5.38	4.518	10.03	2.641	-
EBIT ¹	26.35	4.349	3.94	9.716	2.336	-
Net income ¹	-59.47	0.531	5.641	-9.439	-47.04	-12.48
Net Debt ¹	-19.2	-13.19	-23.04	-9.225	-3.622	-34.98
Reference price ²	0.650000	0.500000	0.450000	0.150000	0.080000	0.110000
Nbr of stocks (in thousands)	183,375	183,375	259,271	259,898	256,541	259,229
Announcement Date	4/22/20	4/27/21	3/29/22	5/4/23	5/17/24	6/27/25

¹USD in Million²USD

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.($)
XLMEDIA PLC	-	-	-	-	37.68K
TENCENT HOLDINGS LIMITED	15.5x	4.13x	9.47x	1.34%	511B
NETFLIX, INC.	21.22x	6.28x	18.86x	-.--%	317B
UBER TECHNOLOGIES, INC.	22.86x	2.68x	13.66x	-.--%	153B
SK SQUARE CO., LTD.	3.2x	84.23x	2.29x	0.13%	107B
AIRBNB, INC.	33.89x	6.7x	18.85x	-.--%	106B
SPOTIFY TECHNOLOGY S.A.	34.84x	4.03x	26.66x	-.--%	101B
DOORDASH, INC.	83.27x	4.9x	23.36x	-.--%	92.17B
PROSUS N.V.	10.27x	7.76x	90.58x	0.65%	90.88B
NASPERS LIMITED	8.48x	2.73x	59.26x	0.74%	36.97B
Average	25.95x	13.71x	29.22x	0.32%	151.5B
Weighted average by Cap.	22.78x	10.52x	20.07x	0.52%