Switch theme
Sign up to access all valuation multiples
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 and New Zealand, North America (which includes Canada and the United States of America), and the Rest of the world (which includes the United Kingdom, Singapore, and Malaysia) and the majority of its revenue generates from North America.
2006
610
LTM Revenue $41.5M
LTM EBITDA $2.8M
$69.1M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
AI-Media has a last 12-month revenue (LTM) of $41.5M and a last 12-month EBITDA of $2.8M.
In the most recent fiscal year, AI-Media achieved revenue of $42.5M and an EBITDA of $2.7M.
AI-Media expects next 12-month revenue of XXX and NTM EBITDA of XXX
See AI-Media valuation multiples based on analyst estimates| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue | $41.5M | XXX | $42.5M | XXX | XXX | XXX |
| Gross Profit | $28.3M | XXX | $41.3M | XXX | XXX | XXX |
| Gross Margin | 68% | XXX | 97% | XXX | XXX | XXX |
| EBITDA | $2.8M | XXX | $2.7M | XXX | XXX | XXX |
| EBITDA Margin | 7% | XXX | 6% | XXX | XXX | XXX |
| EBIT | -$0.5M | XXX | -$0.2M | XXX | XXX | XXX |
| EBIT Margin | -1% | XXX | 0% | XXX | XXX | XXX |
| Net Profit | -$0.8M | XXX | -$0.9M | XXX | XXX | XXX |
| Net Margin | -2% | XXX | -2% | XXX | XXX | XXX |
| Net Debt | XXX | XXX | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of May 30, 2025, AI-Media's stock price is AUD 1 (or $0).
AI-Media has current market cap of AUD 121M (or $77.8M), and EV of AUD 108M (or $69.1M).
See AI-Media trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $69.1M | $77.8M | XXX | XXX | XXX | XXX | $-0.00 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Start Free TrialAs of May 30, 2025, AI-Media has market cap of $77.8M and EV of $69.1M.
AI-Media's trades at 1.6x EV/Revenue multiple, and 24.9x EV/EBITDA.
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 -92.9x.
See valuation multiples for AI-Media and 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $77.8M | XXX | $77.8M | XXX | XXX | XXX |
| EV (current) | $69.1M | XXX | $69.1M | XXX | XXX | XXX |
| EV/Revenue | 1.7x | XXX | 1.6x | XXX | XXX | XXX |
| EV/EBITDA | 24.6x | XXX | 24.9x | XXX | XXX | XXX |
| EV/EBIT | -141.8x | XXX | -195.9x | XXX | XXX | XXX |
| EV/Gross Profit | 2.4x | XXX | n/a | XXX | XXX | XXX |
| P/E | -92.9x | XXX | -91.7x | XXX | XXX | XXX |
| EV/FCF | 23.5x | XXX | 29.9x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Start Free TrialAI-Media's last 12 month revenue growth is 16%
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 22% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
AI-Media's rule of X is 46% (created by Bessemer, rule of X is another metric relevant for SaaS companies only, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).
See operational valuation multiples for AI-Media and other 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | 16% | XXX | 11% | XXX | XXX | XXX |
| EBITDA Margin | 7% | XXX | 7% | XXX | XXX | XXX |
| EBITDA Growth | 59% | XXX | 24% | XXX | XXX | XXX |
| Rule of 40 | 22% | XXX | 22% | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | 46% | XXX | XXX | XXX |
| Revenue per Employee | XXX | XXX | $0.1M | XXX | XXX | XXX |
| Opex per Employee | XXX | XXX | $0.1M | XXX | XXX | XXX |
| S&M Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| G&A Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| R&D Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| Opex to Revenue | XXX | XXX | 97% | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Banijay Group | XXX | XXX | XXX | XXX | XXX | XXX |
| Universal Music | XXX | XXX | XXX | XXX | XXX | XXX |
| Kartoon Studios | XXX | XXX | XXX | XXX | XXX | XXX |
| Sports Entertainment Group | XXX | XXX | XXX | XXX | XXX | XXX |
| AVE | 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 acquired XXX companies to date.
Last acquisition by AI-Media was XXXXXXXX, XXXXX XXXXX XXXXXX . AI-Media acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Start Free Trial| 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 610 employees. |
| Is AI-Media publicy listed? | Yes, AI-Media is a public company listed on ASX. |
| 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? | Similar companies to AI-Media include e.g. Banijay Group, Universal Music, Kartoon Studios, Sports Entertainment Group. |
| What is the current market cap of AI-Media? | AI-Media's current market cap is $77.8M |
| What is the current revenue of AI-Media? | AI-Media's last 12 months revenue is $41.5M. |
| What is the current revenue growth of AI-Media? | AI-Media revenue growth (NTM/LTM) is 16%. |
| What is the current EV/Revenue multiple of AI-Media? | Current revenue multiple of AI-Media is 1.7x. |
| 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 $2.8M. |
| What is AI-Media's EBITDA margin? | AI-Media's last 12 months EBITDA margin is 7%. |
| What is the current EV/EBITDA multiple of AI-Media? | Current EBITDA multiple of AI-Media is 24.6x. |
| What is the current FCF of AI-Media? | AI-Media's last 12 months FCF is $2.9M. |
| What is AI-Media's FCF margin? | AI-Media's last 12 months FCF margin is 7%. |
| What is the current EV/FCF multiple of AI-Media? | Current FCF multiple of AI-Media is 23.5x. |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
