ProSiebenSat.1 Media SE

LSE:0QG9 Stock Report

Market Cap: €1.1b

ProSiebenSat.1 Media Valuation

Is 0QG9 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

5/6

Valuation Score 5/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Sales vs Peers

  • Price-To-Sales vs Industry

  • Price-To-Sales vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of 0QG9 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 0QG9 (€4.75) is trading below our estimate of fair value (€26.05)

Significantly Below Fair Value: 0QG9 is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 0QG9?

Key metric: As 0QG9 is unprofitable we use its Price-To-Sales Ratio for relative valuation analysis.

The above table shows the Price to Sales ratio for 0QG9. This is calculated by dividing 0QG9's market cap by their current revenue.
What is 0QG9's PS Ratio?
PS Ratio0.3x
Sales€3.94b
Market Cap€1.08b

Price to Sales Ratio vs Peers

How does 0QG9's PS Ratio compare to its peers?

The above table shows the PS ratio for 0QG9 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PSEstimated GrowthMarket Cap
Peer Average1.1x
ITV ITV
0.7x2.0%UK£2.5b
STVG STV Group
0.5x13.1%UK£89.7m
FUTR Future
1.2x1.0%UK£967.0m
NEXN Nexxen International
1.9x8.8%UK£521.7m
0QG9 ProSiebenSat.1 Media
0.3x2.5%€1.1b

Price-To-Sales vs Peers: 0QG9 is good value based on its Price-To-Sales Ratio (0.3x) compared to the peer average (1.1x).

Price to Sales Ratio vs Industry

How does 0QG9's PS Ratio compare vs other companies in the GB Media Industry?

3 CompaniesPrice / SalesEstimated GrowthMarket Cap
TMG Mission Group
0.09x-41.9%US$21.06m
JWNG Jaywing
0.08xn/aUS$2.05m
BONH Bonhill Group
0.04xn/aUS$681.51k
No more companies available in this PS range
0QG9 0.3xIndustry Avg. 0.7xNo. of Companies10PS00.81.62.43.24+
3 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Sales vs Industry: 0QG9 is good value based on its Price-To-Sales Ratio (0.3x) compared to the UK Media industry average (0.7x).

Price to Sales Ratio vs Fair Ratio

What is 0QG9's PS Ratio compared to its Fair PS Ratio? This is the expected PS Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

0QG9 PS Ratio vs Fair Ratio.
Fair Ratio
Current PS Ratio0.3x
Fair PS Ratio1.4x

Price-To-Sales vs Fair Ratio: 0QG9 is good value based on its Price-To-Sales Ratio (0.3x) compared to the estimated Fair Price-To-Sales Ratio (1.4x).

Analyst Price Targets

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

The above table shows the analyst 0QG9 forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
Current€4.75
€7.59
+59.7%
30.7%€13.00€5.30n/a12
Nov ’25€5.56
€7.98
+43.5%
29.1%€13.00€5.30n/a12
Oct ’25€5.86
€8.05
+37.3%
28.3%€13.00€5.80n/a12
Sep ’25€5.82
€8.01
+37.6%
27.4%€12.50€5.80n/a12
Aug ’25€6.26
€8.07
+28.8%
26.6%€12.50€6.00n/a12
Jul ’25€6.71
€7.93
+18.2%
25.1%€12.50€6.00n/a12
Jun ’25€7.46
€7.83
+4.9%
24.8%€12.50€6.00n/a13
May ’25€7.29
€7.70
+5.7%
26.4%€12.50€5.70n/a13
Apr ’25€6.52
€7.42
+13.8%
29.4%€12.50€4.90n/a13
Mar ’25€6.37
€7.26
+14.0%
31.4%€12.50€4.70n/a13
Feb ’25€6.50
€7.41
+14.0%
38.5%€15.00€4.70n/a13
Jan ’25€5.51
€7.69
+39.5%
36.5%€15.00€4.90n/a13
Dec ’24€5.62
€7.97
+41.8%
34.7%€15.00€4.90n/a13
Nov ’24€5.14
€8.50
+65.4%
32.2%€15.00€5.30€5.5613
Oct ’24€6.38
€9.31
+45.8%
22.6%€15.00€6.50€5.8613
Sep ’24€7.46
€9.21
+23.5%
23.0%€15.00€6.50€5.8214
Aug ’24€8.89
€9.21
+3.6%
24.3%€15.00€6.00€6.2614
Jul ’24€8.64
€9.26
+7.2%
24.0%€15.00€6.00€6.7114
Jun ’24€7.79
€9.19
+18.1%
23.7%€15.00€6.00€7.4614
May ’24€8.10
€9.68
+19.5%
22.3%€15.00€6.00€7.2914
Apr ’24€9.37
€9.72
+3.7%
21.6%€15.00€6.00€6.5214
Mar ’24€9.17
€9.94
+8.4%
24.8%€15.00€6.00€6.3714
Feb ’24€9.53
€9.94
+4.4%
24.8%€15.00€6.00€6.5014
Jan ’24€8.29
€9.61
+15.8%
28.9%€15.00€6.00€5.5115
Dec ’23€8.85
€10.12
+14.3%
32.3%€16.00€6.20€5.6215
Nov ’23€7.03
€10.08
+43.4%
34.9%€16.00€5.91€5.1415

Analyst Forecast: Target price is more than 20% higher than the current share price, but analysts are not within a statistically confident range of agreement.

Discover undervalued companies

Métropole Télévision

€1.4b

Provides a range of programs, products, and services on various media.

0MGL

€10.92

7D

0.02%

1Y

-12.3%

Match Group

US$7.9b

Engages in the provision of dating products.

0JZ7

US$31.86

7D

4.4%

1Y

-0.2%

Facilities by ADF

UK£34.2m

Provides premium serviced production facilities, location, and equipment hire to the film and high-end television industry in the United Kingdom and Europe.

ADF

UK£0.32

7D

-1.6%

1Y

-45.7%