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 $42.2M
LTM EBITDA $2.9M
$88.0M
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 of $42.2M and a last 12-month EBITDA of $2.9M.
In the most recent fiscal year, AI-Media achieved revenue of $41.6M 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| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $38.8M | $41.6M | XXX | XXX | XXX |
| Gross Profit | $20.7M | $38.5M | XXX | XXX | XXX |
| Gross Margin | 53% | 92% | XXX | XXX | XXX |
| EBITDA | $2.1M | $2.7M | XXX | XXX | XXX |
| EBITDA Margin | 5% | 6% | XXX | XXX | XXX |
| Net Profit | -$3.1M | -$2.5M | XXX | XXX | XXX |
| Net Margin | -8% | -6% | XXX | XXX | XXX |
| Net Debt | n/a | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 25, 2025, AI-Media's stock price is AUD 1 (or $0).
AI-Media has current market cap of AUD 153M (or $96.5M), and EV of AUD 140M (or $88.0M).
See AI-Media trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $88.0M | $96.5M | 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
Sign UpAs of April 25, 2025, AI-Media has market cap of $96.5M and EV of $88.0M.
AI-Media's trades at 2.1x LTM EV/Revenue multiple, and 29.9x LTM EBITDA.
Analysts estimate AI-Media's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for AI-Media and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $88.0M | XXX | XXX | XXX |
| EV/Revenue | 2.1x | XXX | XXX | XXX |
| EV/EBITDA | 30.9x | XXX | XXX | XXX |
| P/E | -166.7x | XXX | XXX | XXX |
| P/E/Growth | n/a | XXX | XXX | XXX |
| EV/FCF | 40.0x | 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.
Sign UpAI-Media's NTM/LTM revenue growth is 11%
AI-Media's revenue per employee for the last fiscal year averaged $0.1M, while opex per employee averaged $0.1M for the same period.
Over next 12 months, AI-Media's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate AI-Media's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for AI-Media and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 7% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 7% | XXX | XXX | XXX | XXX |
| EBITDA Growth | 28% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 17% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.1M | XXX | XXX | XXX | XXX |
| Opex per Employee | $0.1M | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 65% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 97% | XXX | 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 |
| GMM Grammy | 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.
Sign Up| 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 $96.5M |
| What is the current revenue of AI-Media? | AI-Media's last 12-month revenue is $42.2M. |
| What is the current EBITDA of AI-Media? | AI-Media's last 12-month EBITDA is $2.9M. |
| What is the current EV/Revenue multiple of AI-Media? | Current revenue multiple of AI-Media is 2.1x. |
| What is the current EV/EBITDA multiple of AI-Media? | Current EBITDA multiple of AI-Media is 29.9x. |
| What is the current revenue growth of AI-Media? | AI-Media revenue growth between 2023 and 2024 was 7%. |
| Is AI-Media profitable? | Yes, AI-Media is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
