This company listing is no longer active

This company may still be operating, however this listing is no longer active. Find out why through their latest events.

New Work Valuation

Q: What is the Fair Price of NWSE when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

NWSE (€67.6) is trading below our estimate of [[fair value]] (€152.03)

Is NWSE undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

3/6

Valuation Score 3/6

Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of NWSE when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: NWSE (€67.6) is trading below our estimate of fair value (€152.03)

Significantly Below Fair Value: NWSE is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for NWSE?

Key metric: As NWSE is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for NWSE. This is calculated by dividing NWSE's market cap by their current earnings.
What is NWSE's PE Ratio?
PE Ratio	31x
Earnings	€11.96m
Market Cap	€370.95m

NWSE key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	1x
Enterprise Value/EBITDA	5.9x
PEG Ratio	1x

Price to Earnings Ratio vs Peers

How does NWSE's PE Ratio compare to its peers?

The above table shows the PE ratio for NWSE vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	43.7x
9438 MTI	28.3x	6.4%	JP¥67.0b
300785 Beijing Zhidemai Technology	94.6x	39.5%	CN¥6.1b
301428 Shijihengtong Technology	36.5x	n/a	CN¥3.2b
5287 ADDCN Technology	15.3x	6.0%	NT$11.1b
NWSE New Work	31x	32.3%	€370.9m

Price-To-Earnings vs Peers: NWSE is good value based on its Price-To-Earnings Ratio (31x) compared to the peer average (32.1x).

Price to Earnings Ratio vs Industry

How does NWSE's PE Ratio compare vs other companies in the European Interactive Media and Services Industry?

1 Company	Price / Earnings	Estimated Growth	Market Cap

1 Company		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: NWSE is expensive based on its Price-To-Earnings Ratio (31x) compared to the European Interactive Media and Services industry average (19.9x).

Price to Earnings Ratio vs Fair Ratio

What is NWSE's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

NWSE PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	31x
Fair PE Ratio	n/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate NWSE's Price-To-Earnings Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

Analyst Forecast: Insufficient data to show price forecast.

Discover undervalued companies

MFE-Mediaforeurope

€1.8b

Operates in the television industry in Italy and Spain.

MFE2

€3.84

-5.1%

32.0%

Weibo

US$2.2b

Through its subsidiaries, operates as a social media platform for people to create, discover, and distribute content in the People’s Republic of China.

WBO

US$9.00

2.3%

-14.3%

Match Group

US$8.2b

Engages in the provision of dating products.

MTC2

US$30.68

6.5%

3.9%