Alter Ego Media (ATHENS: AEM)

Last close As at 14/11/2026

EUR6.49

▲ −0.02 (−0.31%)

Market capitalisation

EUR382m

Alter Ego Media owns media assets in broadcasting and content production, newspaper and magazine publishing and live entertainment in Greece and Cyprus. It also invests in technology startups that have the potential to change industries or have media-heavy business models.

EDISON VIEW

The key takeaway from Alter Ego Media’s H126 results is the transformation strategy is showing through clearly in the figures. Management’s aim is to evolve the group from a traditional, advertising-dependent media company into a broader media and entertainment business with more diverse revenue streams and higher profitability. Advertising represented c 83% of group revenue in H126, down from 88% in FY25, as Live Entertainment made its first H1 contribution and television programme licensing almost doubled. At the same time, the acquisitions of NEWSIT and TLIFE have strengthened AEM’s position in digital publishing, while the core Broadcasting and Content Creation (BCC) division generated materially higher profitability despite modest revenue growth. We have increased our FY26 to FY28 EBITDA estimates by c 1%, which feeds through to an increase in our estimated fair value to €7.3 per share, from €7.1 previously.

Q&A

What does Alter Ego Media do and how does it make money?

Alter Ego Media is one of Greece’s largest diversified media and entertainment companies, with a presence in television and radio broadcasting, audiovisual content production, publishing and live entertainment. It makes most of its money from advertising, which represented c 83% of group revenue in H126, down from 88% in FY25, as Live Entertainment made its first H1 contribution and television programme licensing almost doubled. Its assets include Greece’s most popular private free-to-air television channel, MEGA. Live Entertainment is a relatively new division, following the acquisitions of a 40% stake in Stages Network in October 2025 and a majority, 50.1% stake in More.gr in March 2026. Management’s aim is to evolve the group from a traditional, advertising-dependent media company into a broader media and entertainment business with more diverse revenue streams and higher profitability. In addition to its core free-to-air broadcasting licence, Alter Ego Media has invested in a 33.33% stake in ANT1+, a domestic Greek subscription streaming (SVOD) platform with a number of important industry stakeholders with a view to creating a revamped subscription platform. The venture is subject to regulatory approval. We forecast advertising to move below 80% of group revenue in FY26 and beyond. Our forecasts include no estimates for the potential revenue and costs of the new SVOD platform.

Who owns Alter Ego Media?

Evangelos Marinakis, a prominent Greek entrepreneur and the company’s founder, owns a majority of Alter Ego Media through direct and indirect holdings of 73.6%. He is also the owner of Olympiacos FC and Nottingham Forest FC. The company listed on the Euronext Athens stock exchange in January 2025 at €4.0 per share, raising gross proceeds of c €57m. The free float is 26.4%. With a relatively limited free float, trading volumes may remain constrained relative to larger Greek listed peers, potentially contributing to share price volatility and limiting institutional ownership. The ownership concentration can support long-term strategic execution, although it may also result in a governance discount being applied by some investors.

Does Alter Ego Media pay a dividend?

Yes, Alter Ego Media pays an annual dividend, with a scrip alternative, and also returns cash through a share buyback programme. It does not have a formal dividend policy with respect to payout ratios. The FY25 dividend was €0.12 per share, and we forecast €0.20 for FY26 and €0.23 for FY27. A three-year dividend reinvestment plan was approved at the AGM in June 2025, and 85% of shareholders participated in it to reinvest their FY25 dividends in the company’s shares. In April 2026, management announced a share buyback programme with authority to repurchase up to 10% of the company’s paid-up share capital, equivalent to c 5.7m shares over 24 months.

What were Alter Ego Media’s first-half 2026 (H126) results?

In H126, Alter Ego Media’s revenue grew by c 25% to €74.0m, EBITDA by c 47% to €25.1m and operating profit more than doubled to €8.5m, due to good underlying growth and the first-time contribution of acquisitions made in H225 and H126. Excluding the incremental revenue and EBITDA contributed by acquisitions, underlying revenue growth was just over 8% and underlying EBITDA growth was over 29%. The EBITDA margin rose to 34.0% from 28.8% in H125, helped by higher-margin acquisitions and a decline in operating costs relative to revenue. Publishing was the strongest contributor, through better-than-expected underlying advertising growth and the consolidation of NEWSIT and TLIFE. EPS rose more than fourfold to €0.09 from €0.02 in H125. Net cash fell to €2.7m at the end of H126 from €30.7m at the end of FY25, as management invested in M&A, as promised at the time of the IPO, and returned cash to shareholders via the annual dividend and the share buyback.

What are the forecasts for Alter Ego Media?

In Edison’s last update in September 2026, we forecast Alter Ego Media’s revenue at €172.5m in FY26 and €179.3m in FY27, with EBITDA of €68.0m and €74.4m and EPS of €0.45 and €0.57, respectively. Alter Ego Media currently reports three core businesses: Broadcasting and Content Creation (BCC), Publishing and Live Entertainment; however, this will change, as the broadcasting and content creation assets will be reported separately. After Publishing’s c 26% underlying advertising growth in H126, we raised its FY26 growth estimate to 14% from 6% and cut our FY26 BCC advertising growth estimate to 3% from 5.5%; these changes lifted our FY26 to FY28 EBITDA estimates by c 1%. For FY27, we assume lower advertising growth because of the Greek parliamentary elections scheduled before July 2027, and lower content licensing revenue from Netflix, which together give c 4% revenue growth in FY27.

How is Alter Ego Media valued?

After the H126 results, we increased our FY26 to FY28 EBITDA estimates by c 1%, which raised our estimated fair value for Alter Ego Media to €7.3 per share from €7.1. Because its combination of assets across different verticals leaves few direct comparators, it is valued by equally weighting a DCF-based valuation and a sum-of-the-parts (SOTP) valuation. Our DCF gives €7.30 per share, using a weighted average cost of capital of 11.0%, a risk-free rate of 4.1% and a Greek equity risk premium of 6.9%. Our DCF also assumes the next broadcast licence costs €40m, more than the €35m cost of the current licence, which was awarded after the Greek economic turmoil. Edison’s SOTP valuation is determined by applying either a premium or discount to quoted-peer multiples to the forecasts for each of Alter Ego Media’s divisions, with the premium or discount reflecting their relative growth rates or levels of profitability. The SOTP is based on FY27 estimates, because FY26 does not include the full contribution from acquisitions, and also gives a valuation of €7.30 per share at our last update (September 2026).

What are the main risks for Alter Ego Media?

The main risks for Alter Ego Media relate to the health of the Greek economy and advertising market, audience trends across traditional and digital media, and the successful integration and monetisation of recently acquired assets, many of which are in new industries for the group. Advertising represented c 83% of group revenue in H126, and it is highly sensitive to changes in macroeconomic conditions and business sentiment, so a downturn would bring a high level of operational gearing on profitability despite potential cost savings. The licence for the MEGA channel is due to expire in October 2029, and failure to renew it through the competitive auction process would have a material effect on financial performance. Global technology platforms, social media networks and international streaming services also compete for audience attention and advertising budgets. Alter Ego Media’s 33.33% investment in the SVOD platform, ANT1+, is subject to regulatory review.

Latest Insights

View More

Consumer | Comment

Alter Ego Media (ATHENS: AEM) – Strong H126 results

TMT | Quickview

Alter Ego Media — Going live

Market Data

Share Price EUR6.49
Market Cap EUR382m
52-Week High EUR6.88
52-Week Low EUR4.78
% Change 1M (1.1)
% Change 6M 18.4
% Change 12M 9.5
Ave. Daily Volume 1yr 85,673

Sector

TMT

Equity Analyst

Russell Pointon

Director of Content, Consumer and Media

Key Management

  • Ioannis Vrentzos

    CEO

Share Price Chart

Cookie Policy Overview
Edison Group

This website uses cookies so that we can provide you with the best user experience possible. Cookie information is stored in your browser and performs functions such as recognising you when you return to our website and helping us understand which section of the website you find more interesting and useful. See our Cookie Policy for more information.

Strictly necessary and functional

These cookies are used to deliver our website and content. Strictly necessary cookies relate to our hosting environment, and functional cookies are used to facilitate social logins, social sharing and rich-media content embeds.

Advertising

Advertising Cookies collect information about your browsing habits such as the pages you visit and links you follow. These audience insights are used to make our website more relevant.

Performance

Performance Cookies collect anonymous information designed to help us improve the site and respond to the needs of our audiences. We use this information to make our site faster, more relevant and improve the navigation for all users.