Switch theme
Sign up to access all valuation multiples
North Media AS provides platforms for business communication with consumers. The group has the following business areas: Last Mile with the company FK Distribution, which packs and distributes printed matter to households. The other business area: Digital Services, includes the companies, BoligPortal, which is a rental housing platform, Ofir, which is a job portal, and the company BEKEY, which offers secure, digital access solutions to, among others, distributors and home care providers.
1965
399
LTM Revenue $196M
LTM EBITDA $19.9M
-$24.0M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
North Media has a last 12-month revenue (LTM) of $196M and a last 12-month EBITDA of $19.9M.
In the most recent fiscal year, North Media achieved revenue of $196M and an EBITDA of $30.5M.
North Media expects next 12-month revenue of XXX and NTM EBITDA of XXX
See North Media valuation multiples based on analyst estimates| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue | $196M | XXX | $196M | XXX | XXX | XXX |
| Gross Profit | $93.0M | XXX | $94.1M | XXX | XXX | XXX |
| Gross Margin | 47% | XXX | 48% | XXX | XXX | XXX |
| EBITDA | $19.9M | XXX | $30.5M | XXX | XXX | XXX |
| EBITDA Margin | 10% | XXX | 16% | XXX | XXX | XXX |
| EBIT | -$3.6M | XXX | $14.2M | XXX | XXX | XXX |
| EBIT Margin | -2% | XXX | 7% | XXX | XXX | XXX |
| Net Profit | $5.7M | XXX | $9.3M | XXX | XXX | XXX |
| Net Margin | 3% | XXX | 5% | XXX | XXX | XXX |
| Net Debt | XXX | XXX | $9.7M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of May 30, 2025, North Media's stock price is DKK 40 (or $6).
North Media has current market cap of DKK 401M (or $60.4M), and EV of -DKK 159M (or -$24.0M).
See North Media trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| -$24.0M | $60.4M | XXX | XXX | XXX | XXX | $0.31 |
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, North Media has market cap of $60.4M and EV of -$24.0M.
North Media's trades at -0.1x EV/Revenue multiple, and -0.8x EV/EBITDA.
Equity research analysts estimate North Media's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
North Media has a P/E ratio of 10.6x.
See valuation multiples for North Media and 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $60.4M | XXX | $60.4M | XXX | XXX | XXX |
| EV (current) | -$24.0M | XXX | -$24.0M | XXX | XXX | XXX |
| EV/Revenue | -0.1x | XXX | -0.1x | XXX | XXX | XXX |
| EV/EBITDA | -1.2x | XXX | -0.8x | XXX | XXX | XXX |
| EV/EBIT | 6.7x | XXX | -1.7x | XXX | XXX | XXX |
| EV/Gross Profit | -0.3x | XXX | n/a | XXX | XXX | XXX |
| P/E | 10.6x | XXX | 6.5x | XXX | XXX | XXX |
| EV/FCF | 11.8x | XXX | 4.7x | 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 TrialNorth Media's last 12 month revenue growth is -1%
North Media's revenue per employee in the last FY averaged $0.5M, while opex per employee averaged $0.2M for the same period.
North Media's rule of 40 is 38% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
North Media's rule of X is 8% (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 North Media and other 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | -1% | XXX | n/a | XXX | XXX | XXX |
| EBITDA Margin | 10% | XXX | 16% | XXX | XXX | XXX |
| EBITDA Growth | -7% | XXX | n/a | XXX | XXX | XXX |
| Rule of 40 | 38% | XXX | 15% | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | 8% | XXX | XXX | XXX |
| Revenue per Employee | XXX | XXX | $0.5M | XXX | XXX | XXX |
| Opex per Employee | XXX | XXX | $0.2M | 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 | 41% | 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 | |
| Freelancer | XXX | XXX | XXX | XXX | XXX | XXX |
| Seek | XXX | XXX | XXX | XXX | XXX | XXX |
| XXX | XXX | XXX | XXX | XXX | XXX | |
| BOSS Zhipin | XXX | XXX | XXX | XXX | XXX | XXX |
| Saramin | 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.
North Media acquired XXX companies to date.
Last acquisition by North Media was XXXXXXXX, XXXXX XXXXX XXXXXX . North 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 North Media founded? | North Media was founded in 1965. |
| Where is North Media headquartered? | North Media is headquartered in Denmark. |
| How many employees does North Media have? | As of today, North Media has 399 employees. |
| Is North Media publicy listed? | Yes, North Media is a public company listed on CSE. |
| What is the stock symbol of North Media? | North Media trades under NORTHM ticker. |
| When did North Media go public? | North Media went public in 1996. |
| Who are competitors of North Media? | Similar companies to North Media include e.g. Freelancer, Seek, , BOSS Zhipin. |
| What is the current market cap of North Media? | North Media's current market cap is $60.4M |
| What is the current revenue of North Media? | North Media's last 12 months revenue is $196M. |
| What is the current revenue growth of North Media? | North Media revenue growth (NTM/LTM) is -1%. |
| What is the current EV/Revenue multiple of North Media? | Current revenue multiple of North Media is -0.1x. |
| Is North Media profitable? | Yes, North Media is EBITDA-positive (as of the last 12 months). |
| What is the current EBITDA of North Media? | North Media's last 12 months EBITDA is $19.9M. |
| What is North Media's EBITDA margin? | North Media's last 12 months EBITDA margin is 10%. |
| What is the current EV/EBITDA multiple of North Media? | Current EBITDA multiple of North Media is -1.2x. |
| What is the current FCF of North Media? | North Media's last 12 months FCF is -$2.0M. |
| What is North Media's FCF margin? | North Media's last 12 months FCF margin is -1%. |
| What is the current EV/FCF multiple of North Media? | Current FCF multiple of North Media is 11.8x. |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
