603598.SS
Inly Media Co Ltd
Price:
17.22
CNY
Volume:
4,342,300
China | Media
Discounted Cash Flow
Trading Multiples
Peter Lynch Fair Value
Earnings Power Value
Dividend Discount Model
WACC
603598.SS EV/EBITDA
-76.8 %
Upside
As of 2025-07-08, the EV/EBITDA ratio of Inly Media Co Ltd (603598.SS) is -693.17. EV/EBITDA ratio is calculated by dividing the enterprise value by the TTM EBITDA. 603598.SS's latest enterprise value is 4,827 mil CNY. 603598.SS's TTM EBITDA according to its financial statements is -7 mil CNY. Dividing these 2 quantities gives us the above 603598.SS EV/EBITDA ratio.
Note: valuation result may not be accurate due to the company's negative EBITDA.
| Range | Selected | |
| Trailing EV/EBITDA multiples | 12.0x - 21.5x | 21x |
| Forward EV/EBITDA multiples | 11.8x - 18.6x | 18.2x |
| Fair Price | (1.07) - 9.49 | 3.99 |
| Upside | -106.2% - -44.9% | -76.8% |
17.22 CNY
Stock Price
3.99 CNY
Fair Price
| (CNY in millions except Fair Price) | |||
| Trailing | Forward | ||
| Market Cap (CNY mil) | EV/EBITDA | EV/EBITDA | |
| Inly Media Co Ltd | 4,623 | N/A | 32.6x |
| Focus Media Information Technology Co Ltd | 110,483 | 20.2x | 18.7x |
| Guangdong Advertising Group Co Ltd | 13,337 | 69x | 19.7x |
| Mobvista Inc | 10,202 | 21.8x | 9.9x |
| Macromill Inc | 2,602 | 9.9x | 10.2x |
| Shanghai LongYun Media Group Co Ltd | 1,604 | 70.4x | 60.1x |
| Three's Company Media Group Co Ltd | 7,159 | 29.7x | 18.2x |
| Sinomedia Holding Ltd | 946 | 6.3x | 5.9x |
| Activation Group Holdings Ltd | 578 | 1.7x | 1.4x |
| Industry median | 21x | 18.2x | |
| (*) EBITDA | -7 | 148 | |
| Enterprise value | (146) | 2,694 | |
| (-) Net debt | 205 | 205 | |
| Equity value | -351 | 2,489 | |
| (/) Outstanding shares | 268 | 268 | |
| Fair price | -1 | 9 | |
| May 23, 2025 | -638.82 |
| May 22, 2025 | -656.94 |
| May 21, 2025 | -660.79 |
| May 20, 2025 | -676.6 |
| May 19, 2025 | -664.65 |
| May 16, 2025 | -663.49 |
| May 15, 2025 | -657.71 |
| May 14, 2025 | -670.43 |
| May 13, 2025 | -671.59 |
| May 12, 2025 | -675.83 |
| May 09, 2025 | -661.18 |
| May 08, 2025 | -683.15 |
| May 07, 2025 | -665.8 |
| May 06, 2025 | -674.28 |
| April 30, 2025 | -657.32 |
| April 29, 2025 | -631.5 |
| April 28, 2025 | -617.23 |
| April 25, 2025 | -637.66 |
| April 24, 2025 | -631.88 |
| April 23, 2025 | -652.31 |
| April 22, 2025 | -648.07 |
| April 21, 2025 | -656.55 |
| April 18, 2025 | -640.75 |
| April 17, 2025 | -642.68 |
| April 16, 2025 | -641.52 |
| April 15, 2025 | -655.78 |
| April 14, 2025 | -653.47 |
| April 11, 2025 | -641.52 |
| April 10, 2025 | -636.51 |
| April 09, 2025 | -621.86 |
| April 08, 2025 | -611.45 |
| April 07, 2025 | -659.25 |
| April 03, 2025 | -729.02 |
| April 02, 2025 | -744.44 |
| April 01, 2025 | -732.49 |
| March 31, 2025 | -742.51 |
| March 28, 2025 | -734.03 |
| March 27, 2025 | -737.5 |
| March 26, 2025 | -719.39 |
| March 25, 2025 | -687.01 |
| March 24, 2025 | -704.35 |
| March 21, 2025 | -718.61 |
| March 20, 2025 | -729.41 |
| March 19, 2025 | -728.64 |
| March 18, 2025 | -739.43 |
| March 17, 2025 | -742.51 |
| March 14, 2025 | -747.91 |
| March 13, 2025 | -736.73 |
| March 12, 2025 | -765.64 |
| March 11, 2025 | -757.16 |