EN DE

One Media iP Group (OMIP) Fair Value & Analysis

Communication Services · GB · Market cap 9.5M GBX

OM One Media iP Group OMIP · LSE
Price£0.0425
Fair Value£0.0627
Upside+47.5%
Quality71/100
Watch One Media iP Group for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 9.7% net margin
Low debt · generates free cash flow
Ranks above peers (9/12)
Moderate moat 55/100
Evidence: High Range £0.0499 – £0.0712 Share as image

Fair value as of: Jul 18, 2026

From 26 valuation models · updated 23 days ago

Fair value updated Jul 18, 2026, revised from £0.0616 to £0.0627 (+1.7%) since Jun 26, 2026.

A solid business, screening 48% undervalued on our models.

What matters now

  • The rarer combination: high quality (71/100) AND below fair value. That earns a closer look rather than a quick verdict.
  • The price is below even our cautious bear case (£0.0499). The market is more pessimistic than our downside scenario.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

£0.0875 £0.0306 Fair Value £0.0627 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 18, 2026.

How to read this chart

60‑month range £0.0306 – £0.0875 · fair‑value band £0.0499 – £0.0712 · the £0.0425 price screens below the £0.0627 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 18, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

One Media iP Group (OMIP) currently trades at £0.0425, while our model-based Fair Value estimate is £0.0627, implying the stock looks roughly 47.5% undervalued today. The Quality Score stands at 71/100 (solid quality), in the Communication Services sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, One Media iP Group generated revenue of £4.8M at a net margin of 9.7%. Revenue declined 1.3% year over year. It earns a return on equity of 8.1%. Fundamentals as of Jul 18, 2026

Our scenario range runs from £0.0499 (bear case) to £0.0712 (bull case); at £0.0425, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. For context, the median of 10 Communication Services peers we cover trades at -52% fair-value upside, at 48%, OMIP screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF £0.0300 £0.0500 £0.0600 80
Residual Income £0.0400 £0.0400 £0.0400 76
Rev-Margin DCF £0.0400 £0.0600 £0.0900 74
All 26 models by family
DCF Models
FCF DCF £0.0300 £0.0500 £0.0700 38
Owner Earnings £0.0700 £0.1000 £0.1400 31
5Y Revenue Exit £0.0400 £0.0600 £0.0900 39
5Y EBITDA Exit £0.0600 £0.1000 £0.1500 41
5Y P/E Exit £0.0500 £0.0900 £0.1300 38
10Y Revenue Exit £0.0400 £0.0600 £0.0800 36
10Y EBITDA Exit £0.0500 £0.0800 £0.1200 37
10Y P/E Exit £0.0500 £0.0700 £0.1100 35
Earnings-Based
Graham-Dodd £0.0300 £0.1100 £0.1500 54
Lynch FV £0.0200 £0.0400 £0.0500 50
PEG = 1.0 £0.0200 £0.0400 £0.0500 46
EPV £0.0400 £0.0400 £0.0500 59
Dividend Discount
Gordon GGM £0.0100 £0.0100 70
DDM Multi-Stage £0.0100 £0.0100 61
Multiples
P/E Multiple £0.0800 £0.1000 £0.1300 63
P/S Multiple £0.0600 £0.0700 £0.0900 58
P/B Multiple £0.0600 £0.0800 £0.1000 55
EV/EBIT £0.0700 £0.0900 £0.1100 53
EV/EBITDA £0.0900 £0.1200 £0.1500 54
EV/Revenue £0.0500 £0.0700 £0.0900 43
Asset-Based
NCAV (Graham) £0.0300 £0.0400 £0.0600 50
Growth DCF
Growth DCF £0.0300 £0.0500 £0.0600 80
Rev-Margin DCF £0.0400 £0.0600 £0.0900 74
Economic Profit
Residual Income £0.0400 £0.0400 £0.0400 76
ROIC Compounder £0.0400 £0.0400 £0.0500 72
Growth Earnings
Growth-Adj P/E £0.0700 £0.0900 £0.1200 68

Widest divergence: Growth Earnings (£0.0900) versus Dividend Discount (£0.0100). Highest evidence: Growth DCF (80).

Notify me when OMIP reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 4.8M GBX
Revenue growth (YoY) -1.3%
Net margin 9.7%
Return on equity 8.1%
Free cash flow 858K GBX FY2025
Operating margin 24.1%
More key figures
EPS growth (YoY) +4.1%
Net cash 4.3K GBX FY2025

Figures from reported company fundamentals · as of Jul 18, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 71/100

Of which business quality 68 · Market factors (momentum, volatility) 63

Profitability 44
Margins and returns on capital today
Quality Growth 48
Are margins and returns improving?
Cashflow 67
Earnings quality: real cash, not paper profit
Fin. Strength 68
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 86
Calm price path (market factor)
Momentum 51
Price trend over the last 3–12 months (market factor)
52W Momentum 56
Distance to the 52-week high (market factor)
Net Issuance 100
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

One Media iP Group Plc engages in the acquisition and exploitation of mixed media intellectual property rights for distribution through the digital medium and traditional media outlets in the United Kingdom, Europe, North America, and internationally. Its mixed media products include music, video, spoken word, and digital books.

Full company description

One Media iP Group Plc engages in the acquisition and exploitation of mixed media intellectual property rights for distribution through the digital medium and traditional media outlets in the United Kingdom, Europe, North America, and internationally. Its mixed media products include music, video, spoken word, and digital books. The company provides technical copyright analysis tool, an antipiracy and a music data discovery system; audio-visual content; and operates and manages motoring and YouTube channels. In addition, it offers Harmony IP, a music equity release platform; and Point Classics which provides classical recordings. The company was formerly known as One Media Publishing Group Plc and changed its name to One Media iP Group Plc in October 2012. One Media iP Group Plc was founded in 2005 and is based in Iver Heath, the United Kingdom.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

One Media iP Group reported revenue of £4.8M in FY2025 versus £4.4M in FY2021, a compound +2.0%/yr. Reported net income was £1.0M in FY2025, compounding +17.6%/yr from FY2021.

Growth Quality 59/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
£4.8M
Latest YoY
−2.7%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−2.5%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+3.5%
Avg. growth/yr (15Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+8.2%
Revenue +2.0%/yr
FY21 £4.4M
FY22 £5.1M
FY23 £5.0M
FY24 £4.9M
FY25 £4.8M
Net income +17.6%/yr
FY21 £545K
FY22 £463K
FY23 £143K
FY24 −£2.3M
FY25 £1.0M
Character of growth · EPS growth decomposed (2014-2025) −6.8 % p.a.
Revenue per share −5.3 pp

of which total revenue +7.8 pp · buybacks/dilution −13.1 pp

EBIT margin +5.2 pp
Tax rate +0.1 pp
Residual (interest, one-offs) −6.8 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

Watch OMIP: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "One Media iP Group Fair Value". https://www.fairvalue-calculator.com/stock/OMIP

Peer Group

Entertainment · 265 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 71 · Top 25%
Fair Value upside +41% · Top 25%
Return on equity (TTM) 8% · Top 25%
Return on assets 5% · Top 25%
Net margin (TTM) 10% · Top 25%
Operating margin (TTM) 24% · Top 25%
Revenue growth -1% · Below median
Debt / equity 0.03× · Lower than median

Valuation Multiples vs Entertainment median · lower = cheaper

P/B 0.97× · Cheaper than median
P/S (TTM) 2.69× · Pricier than 75% of peers
P/FCF 14.9× · Pricier than median
EV/EBITDA 5.9× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 88 · sector 6
FUTURE 0 · sector 10
PAST 32 · sector 0
HEALTH 99 · sector 97
DIVIDEND 0 · sector 44

Insider activity: 45/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Entertainment stocks, each showing price versus our Fair Value estimate (as of Jul 18, 2026).

Stock Price Fair Value vs Fair Value
Netflix, Inc ZNFL C$6.77 C$2.96 -56%
The Walt Disney Company DIS $96.30 $89.55 -7%
Warner Bros. Discovery, Inc WBD $26.87 $9.13 -66%
Live Nation Entertainment, Inc LYV $178.44 $46.89 -74%
Universal Music Group UMG €18.91 €14.78 -22%
TKO Group TKO $184.40 $22.16 -88%
Empresas Cablevisión, S.A. CABLECPO 55.00 MXN 60.49 MXN +10%
Beijing Enlight Media Co 300251 ¥11.77 ¥10.97 -7%
PT MNC Digital Entertainment Tbk, MSIN 456.00 IDR 221.09 IDR -52%
Prime Focus Limited PFOCUS ₹298.25 ₹63.45 -79%

Compare One Media iP Group with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Communication Services stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is One Media iP Group (OMIP) overvalued or undervalued?
As of Jul 18, 2026, our model estimates a fair value of £0.0627 versus a price of £0.0425, about +48% (undervalued).
What is the fair value of OMIP?
Our model-based fair value for One Media iP Group is £0.0627 (as of Jul 18, 2026), built from audited fundamentals. The current price is £0.0425.
What is the quality score of OMIP?
One Media iP Group has a Quality Score of 71/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of One Media iP Group (OMIP)?
One Media iP Group reported trailing-twelve-month revenue of about £4.8M (latest available figure, as of Jul 18, 2026).
What is the net profit margin of OMIP?
The net profit margin of One Media iP Group is about 9.7%, meaning it keeps roughly 9.7% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track One Media iP Group and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.