Switch theme
Sign up to access all valuation multiples
Plan B Media PCL is principally engaged in providing advertising media production, advertising space, and airtime rental services. The group has two principal reportable segments, which are the Out-of-home media segment comprising advertising media production, advertising space and airtime rental services, and Engagement marketing segment comprising sports marketing and artist management. The majority of its revenue is derived from the Out-of-home media segment.
2005
944
LTM Revenue $270M
LTM EBITDA $124M
$749M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Plan B Media has a last 12-month revenue of $270M and a last 12-month EBITDA of $124M.
In the most recent fiscal year, Plan B Media achieved revenue of $269M and an EBITDA of $123M.
Plan B Media expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Plan B Media valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $246M | $269M | XXX | XXX | XXX |
| Gross Profit | $53.7M | $73.6M | XXX | XXX | XXX |
| Gross Margin | 22% | 27% | XXX | XXX | XXX |
| EBITDA | $113M | $123M | XXX | XXX | XXX |
| EBITDA Margin | 46% | 46% | XXX | XXX | XXX |
| Net Profit | $20.7M | $26.8M | XXX | XXX | XXX |
| Net Margin | 8% | 10% | XXX | XXX | XXX |
| Net Debt | $15.0M | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Plan B Media's stock price is THB 5 (or $0).
Plan B Media has current market cap of THB 22.0B (or $647M), and EV of THB 25.5B (or $749M).
See Plan B Media trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $749M | $647M | XXX | XXX | XXX | XXX | $0.01 |
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 15, 2025, Plan B Media has market cap of $647M and EV of $749M.
Plan B Media's trades at 2.8x LTM EV/Revenue multiple, and 6.0x LTM EBITDA.
Analysts estimate Plan B Media's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Plan B Media and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $749M | XXX | XXX | XXX |
| EV/Revenue | 2.8x | XXX | XXX | XXX |
| EV/EBITDA | 6.1x | XXX | XXX | XXX |
| P/E | 20.9x | XXX | XXX | XXX |
| P/E/Growth | 1.7x | XXX | XXX | XXX |
| EV/FCF | 10.7x | 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.
Sign UpPlan B Media's NTM/LTM revenue growth is 3%
Plan B Media's revenue per employee for the last fiscal year averaged $0.3M, while opex per employee averaged $35K for the same period.
Over next 12 months, Plan B 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 Plan B Media's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Plan B Media and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 9% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 46% | XXX | XXX | XXX | XXX |
| EBITDA Growth | 9% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 49% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.3M | XXX | XXX | XXX | XXX |
| Opex per Employee | $35K | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | 5% | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 8% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 12% | 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 | |
| Havas | XXX | XXX | XXX | XXX | XXX | XXX |
| ACCESS Newswire | XXX | XXX | XXX | XXX | XXX | XXX |
| Enero Group | XXX | XXX | XXX | XXX | XXX | XXX |
| Global Traffic Network | XXX | XXX | XXX | XXX | XXX | XXX |
| IVE Group | 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.
Plan B Media acquired XXX companies to date.
Last acquisition by Plan B Media was XXXXXXXX, XXXXX XXXXX XXXXXX . Plan B 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 Plan B Media founded? | Plan B Media was founded in 2005. |
| Where is Plan B Media headquartered? | Plan B Media is headquartered in Thailand. |
| How many employees does Plan B Media have? | As of today, Plan B Media has 944 employees. |
| Who is the CEO of Plan B Media? | Plan B Media's CEO is Mr. Palin Lojanagosin. |
| Is Plan B Media publicy listed? | Yes, Plan B Media is a public company listed on BKK. |
| What is the stock symbol of Plan B Media? | Plan B Media trades under PLANB ticker. |
| When did Plan B Media go public? | Plan B Media went public in 2015. |
| Who are competitors of Plan B Media? | Similar companies to Plan B Media include e.g. Havas, ACCESS Newswire, Enero Group, Global Traffic Network. |
| What is the current market cap of Plan B Media? | Plan B Media's current market cap is $647M |
| What is the current revenue of Plan B Media? | Plan B Media's last 12-month revenue is $270M. |
| What is the current EBITDA of Plan B Media? | Plan B Media's last 12-month EBITDA is $124M. |
| What is the current EV/Revenue multiple of Plan B Media? | Current revenue multiple of Plan B Media is 2.8x. |
| What is the current EV/EBITDA multiple of Plan B Media? | Current EBITDA multiple of Plan B Media is 6.0x. |
| What is the current revenue growth of Plan B Media? | Plan B Media revenue growth between 2023 and 2024 was 9%. |
| Is Plan B Media profitable? | Yes, Plan B 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.
