Switch theme
Sign up to access all valuation multiples
XLMedia PLC is a business that operates in three verticals: Sports Media, Sports Betting, and Gaming. It manages a portfolio of premium sports and gaming brands with an emphasis on regulated markets and responsible gaming. It focuses efforts on embracing new growth and maximizing future impact. Its portfolio composition is Owned and Operated (O&O) and Media Partnership Business (MPB).
2013
100
LTM Revenue $13.4M
LTM EBITDA n/a
-$16.9M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
XLMedia has a last 12-month revenue of $13.4M and a last 12-month EBITDA of n/a.
In the most recent fiscal year, XLMedia achieved revenue of $64.8M and an EBITDA of -$49.3M.
XLMedia expects next 12-month revenue of XXX and NTM EBITDA of XXX
See XLMedia valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $92.5M | $64.8M | XXX | XXX | XXX |
| Gross Profit | n/a | n/a | XXX | XXX | XXX |
| Gross Margin | NaN% | NaN% | XXX | XXX | XXX |
| EBITDA | $14.7M | -$49.3M | XXX | XXX | XXX |
| EBITDA Margin | 16% | -76% | XXX | XXX | XXX |
| Net Profit | $7.3M | -$12.2M | XXX | XXX | XXX |
| Net Margin | 8% | -19% | XXX | XXX | XXX |
| Net Debt | n/a | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, XLMedia's stock price is GBP 0 (or $0).
XLMedia has current market cap of GBP 13.8M (or $17.8M), and EV of -GBP 13.1M (or -$16.9M).
See XLMedia trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| -$16.9M | $17.8M | XXX | XXX | XXX | XXX | $-0.05 |
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, XLMedia has market cap of $17.8M and EV of -$16.9M.
XLMedia's trades at -1.0x LTM EV/Revenue multiple, and n/a LTM EBITDA.
Analysts estimate XLMedia's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for XLMedia and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | -$16.9M | XXX | XXX | XXX |
| EV/Revenue | -0.3x | XXX | XXX | XXX |
| EV/EBITDA | 0.3x | XXX | XXX | XXX |
| P/E | -0.3x | XXX | XXX | XXX |
| P/E/Growth | n/a | XXX | XXX | XXX |
| EV/FCF | 2.8x | 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 UpXLMedia's NTM/LTM revenue growth is -100%
XLMedia's revenue per employee for the last fiscal year averaged $0.6M, while opex per employee averaged $0.6M for the same period.
Over next 12 months, XLMedia'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 XLMedia's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for XLMedia and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | -30% | XXX | XXX | XXX | XXX |
| EBITDA Margin | -76% | XXX | XXX | XXX | XXX |
| EBITDA Growth | -435% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | n/a | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.6M | XXX | XXX | XXX | XXX |
| Opex per Employee | $0.6M | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | 37% | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 7% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 95% | 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 | |
| Mixed Martial Arts Group | XXX | XXX | XXX | XXX | XXX | XXX |
| Gumtree Australia | XXX | XXX | XXX | XXX | XXX | XXX |
| Gumtree Australia | XXX | XXX | XXX | XXX | XXX | XXX |
| Stock3 | XXX | XXX | XXX | XXX | XXX | XXX |
| Meb Corporation | 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.
XLMedia acquired XXX companies to date.
Last acquisition by XLMedia was XXXXXXXX, XXXXX XXXXX XXXXXX . XLMedia 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 XLMedia founded? | XLMedia was founded in 2013. |
| Where is XLMedia headquartered? | XLMedia is headquartered in United Kingdom of Great Britain and Northern Ireland. |
| How many employees does XLMedia have? | As of today, XLMedia has 100 employees. |
| Who is the CEO of XLMedia? | XLMedia's CEO is Mr. David John King. |
| Is XLMedia publicy listed? | Yes, XLMedia is a public company listed on LON. |
| What is the stock symbol of XLMedia? | XLMedia trades under XLM ticker. |
| When did XLMedia go public? | XLMedia went public in 2014. |
| Who are competitors of XLMedia? | Similar companies to XLMedia include e.g. Mixed Martial Arts Group, Gumtree Australia, Gumtree Australia, Stock3. |
| What is the current market cap of XLMedia? | XLMedia's current market cap is $17.8M |
| What is the current revenue of XLMedia? | XLMedia's last 12-month revenue is $13.4M. |
| What is the current EV/Revenue multiple of XLMedia? | Current revenue multiple of XLMedia is -1.0x. |
| What is the current revenue growth of XLMedia? | XLMedia revenue growth between 2023 and 2024 was -30%. |
| Is XLMedia profitable? | Yes, XLMedia 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.
