As of 2025-07-04, the Relative Valuation of Gremi Media SA (GME.WA) is 13.58 PLN. This relative valuation is based on P/E multiples. With the latest stock price at 34.40 PLN, the upside of Gremi Media SA based on Relative Valuation is -60.5%.
The range of the Relative Valuation is 2.93 - 25.95 PLN.
Range | Selected | |
Trailing P/E multiples | 10.5x - 13.7x | 12.1x |
Forward P/E multiples | 12.0x - 15.5x | 14.2x |
Fair Price | 2.93 - 25.95 | 13.58 |
Upside | -91.5% - -24.6% | -60.5% |
(PLN in millions except Fair Price) | |||
Market Cap (PLN mil) | Trailing P/E | Forward P/E | |
Gremi Media SA | 61 | 123.2x | 20.5x |
Attica Publications SA | 62 | 8.2x | 14.4x |
Boliga Gruppen A/S | NaN | 14.9x | 22.4x |
Dogan Burda Dergi Yayincilik ve Pazarlama AS | 17 | 44.6x | 44.6x |
Ekspress Grupp AS | 135 | 11x | 8.4x |
Ihlas Yayin Holding AS | 29 | 13.1x | 17.1x |
Ilkka Yhtyma Oyj | NaN | 5.2x | 6.3x |
Muza SA | 45 | 9.7x | 9x |
Polskie Towarzystwo Wspierania Przedsiebiorczosci SA | 88 | 14.7x | 14x |
Quarto Group Inc | 284 | 5.7x | 6.4x |
Industry median | 12.1x | 14.2x | |
(*) Profit after tax | 0 | 3 | |
Equity value | 6 | 42 | |
(/) Outstanding shares | 2 | 2 | |
Fair price | 3 | 24 | |
June 25, 2025 | 125.35 |
June 20, 2025 | 125.35 |
June 17, 2025 | 126.07 |
June 11, 2025 | 126.78 |
June 10, 2025 | 127.5 |
June 09, 2025 | 132.52 |
June 04, 2025 | 133.23 |
June 02, 2025 | 136.1 |
May 29, 2025 | 136.81 |
May 28, 2025 | 141.83 |
May 16, 2025 | 142.54 |
April 30, 2025 | 143.98 |
April 25, 2025 | 145.41 |
April 24, 2025 | 143.26 |
April 22, 2025 | 144.69 |
April 17, 2025 | 143.98 |
April 15, 2025 | 150.42 |
April 01, 2025 | 151.86 |