🚀 VC round data is live in beta, check it out!
AI-Media Valuation Multiples
Discover revenue and EBITDA valuation multiples for AI-Media and similar public comparables like Workpoint Entertainment, K Wave Media, Casta Diva Group, Sports Entertainment Group and more.
AI-Media Overview
About AI-Media
Ai-Media Technologies Ltd is a provider of live and recorded captioning, transcription, subtitles, translation, and speech analytics using a proprietary, cloud-based technology platform. The company has three operating segments based on geographical locations: Australia, New Zealand, Singapore, and Malaysia (APAC); North America (including Canada and the United States of America); and the United Kingdom (EMEA), and the majority of its revenue is generated from North America.
Founded
2006
HQ
Employees
610
Website
Sectors
Financials (LTM)
EV
$39M
AI-Media Financials
AI-Media reported last 12-month revenue of $39M and EBITDA of $384K.
In the same LTM period, AI-Media generated $28M in gross profit, $384K in EBITDA, and had net loss of ($3M).
Revenue (LTM)
AI-Media P&L
In the most recent fiscal year, AI-Media reported revenue of $45M and EBITDA of $2M.
AI-Media expects next 12-month revenue of XXX and NTM EBITDA of XXX
| LTM | NTM | Last FY | FY 2026 | FY 2027 | FY 2028 | |
|---|---|---|---|---|---|---|
| Revenue | $39M | XXX | $45M | XXX | XXX | XXX |
| Gross Profit | $28M | XXX | $43M | XXX | XXX | XXX |
| Gross Margin | 72% | XXX | 96% | XXX | XXX | XXX |
| EBITDA | $384K | XXX | $2M | XXX | XXX | XXX |
| EBITDA Margin | 1% | XXX | 5% | XXX | XXX | XXX |
| EBIT Margin | (8%) | XXX | (1%) | XXX | XXX | XXX |
| Net Profit | ($3M) | XXX | ($1M) | XXX | XXX | XXX |
| Net Margin | (8%) | XXX | (2%) | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
AI-Media Stock Performance
AI-Media has current market cap of $50M, and enterprise value of $39M.
Market Cap Evolution
AI-Media's stock price is $0.24.
| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $39M | $50M | 1.1% | XXX | XXX | XXX | $-0.01 |
Benchmark Trading Valuation Multiples by Industry
Sign up to access valuation multiples like growth-adjusted P/E, Rule of 40, next 12-month EV/Revenue, EBITDA multiples by industry, consensus analyst estimates and many more.
Start Free TrialAI-Media Valuation Multiples
AI-Media trades at 1.0x EV/Revenue multiple, and 101.3x EV/EBITDA.
EV / Revenue (LTM)
AI-Media Financial Valuation Multiples
As of April 3, 2026, AI-Media has market cap of $50M and EV of $39M.
Equity research analysts estimate AI-Media's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
AI-Media has a P/E ratio of (15.4x).
| LTM | NTM | Last FY | FY 2026 | FY 2027 | FY 2028 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $50M | XXX | $50M | XXX | XXX | XXX |
| EV (current) | $39M | XXX | $39M | XXX | XXX | XXX |
| EV/Revenue | 1.0x | XXX | 0.9x | XXX | XXX | XXX |
| EV/EBITDA | 101.3x | XXX | 17.0x | XXX | XXX | XXX |
| EV/EBIT | (12.8x) | XXX | (99.4x) | XXX | XXX | XXX |
| EV/Gross Profit | 1.4x | XXX | 0.9x | XXX | XXX | XXX |
| P/E | (15.4x) | XXX | (45.3x) | XXX | XXX | XXX |
| EV/FCF | 36.4x | XXX | 13.2x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Verified AI-Media Valuation Multiples
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2027, based on consensus analyst estimates. Powered by FactSet and Morningstar.
AI-Media Margins & Growth Rates
AI-Media's revenue in the last 12 month grew by 20%.
AI-Media's revenue per employee in the last FY averaged $0.1M, while opex per employee averaged $0.1M for the same period.
AI-Media's rule of 40 is 7% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
AI-Media's rule of X is 17% (created by Bessemer, rule of X is another metric to measure SaaS companies, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).
AI-Media Operational Valuation Multiples
| LTM | NTM | Last FY | FY 2026 | FY 2027 | FY 2028 | |
|---|---|---|---|---|---|---|
| Revenue Growth | 20% | XXX | (15%) | XXX | XXX | XXX |
| EBITDA Margin | 1% | XXX | 5% | XXX | XXX | XXX |
| EBITDA Growth | 147% | XXX | (109%) | XXX | XXX | XXX |
| Rule of 40 | — | XXX | 7% | XXX | XXX | XXX |
| Bessemer Rule of X | — | XXX | 17% | XXX | XXX | XXX |
| Revenue per Employee | — | XXX | $0.1M | XXX | XXX | XXX |
| Opex per Employee | — | XXX | $0.1M | XXX | XXX | XXX |
| G&A Expenses to Revenue | — | XXX | 65% | XXX | XXX | XXX |
| Opex to Revenue | — | XXX | 97% | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
AI-Media Public Comps
See public comps and valuation multiples for other Content Production comps.
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| LTM | 2026E | 2027E | LTM | 2026E | 2027E | |
| Workpoint Entertainment | XXX | XXX | XXX | XXX | XXX | XXX |
| K Wave Media | XXX | XXX | XXX | XXX | XXX | XXX |
| Casta Diva Group | XXX | XXX | XXX | XXX | XXX | XXX |
| Sports Entertainment Group | XXX | XXX | XXX | XXX | XXX | XXX |
| WYSIWYG Studios | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
AI-Media M&A Activity
AI-Media acquired XXX companies to date.
Last acquisition by AI-Media was on XXXXXXXX, XXXXX. AI-Media acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX).
Latest Acquisitions by AI-Media
| Acquired Company | Valuation | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
Get Verified M&A Valuation Multiples
Sign up to see revenue and EBITDA valuation multiples for 150K+ M&A deals.
Start Free TrialAI-Media Investment Activity
AI-Media invested in XXX companies to date.
AI-Media made its latest investment on XXXXXXXX, XXXXX. AI-Media invested in XXXXXXXX for XXX (EV/Revenue multiple of XXX).
Latest Investments by AI-Media
| Company | Valuation | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
Benchmark 350K+ Funding Rounds and Disclosed VC Valuation Multiples
Sign up to see data on 350K+ funding rounds and disclosed revenue and EBITDA valuation multiples, from seed, through growth stage, to pre-IPO.
Start Free TrialAbout AI-Media
| When was AI-Media founded? | AI-Media was founded in 2006. |
| Where is AI-Media headquartered? | AI-Media is headquartered in Australia. |
| How many employees does AI-Media have? | As of today, AI-Media has over 610 employees. |
| Is AI-Media publicly listed? | Yes, AI-Media is a public company listed on Australian Securities Exchange. |
| What is the stock symbol of AI-Media? | AI-Media trades under AIM ticker. |
| When did AI-Media go public? | AI-Media went public in 2020. |
| Who are competitors of AI-Media? | AI-Media main competitors are Workpoint Entertainment, K Wave Media, Casta Diva Group, Sports Entertainment Group. |
| What is the current market cap of AI-Media? | AI-Media's current market cap is $50M. |
| What is the current revenue of AI-Media? | AI-Media's last 12 months revenue is $39M. |
| What is the current revenue growth of AI-Media? | AI-Media revenue growth (NTM/LTM) is 20%. |
| What is the current EV/Revenue multiple of AI-Media? | Current revenue multiple of AI-Media is 1.0x. |
| Is AI-Media profitable? | Yes, AI-Media is EBITDA-positive (as of the last 12 months). |
| What is the current EBITDA of AI-Media? | AI-Media's last 12 months EBITDA is $384K. |
| What is AI-Media's EBITDA margin? | AI-Media's last 12 months EBITDA margin is 1%. |
| What is the current EV/EBITDA multiple of AI-Media? | Current EBITDA multiple of AI-Media is 101.3x. |
| What is the current FCF of AI-Media? | AI-Media's last 12 months FCF is $1M. |
| What is AI-Media's FCF margin? | AI-Media's last 12 months FCF margin is 3%. |
| What is the current EV/FCF multiple of AI-Media? | Current FCF multiple of AI-Media is 36.4x. |
Start Your
Free Trial Today
Try Multiples for free for 3 days. Got questions or need a demo? Schedule a call with us below.