B

Banijay Group NV
AEX:BNJ

Watchlist Manager
Banijay Group NV
AEX:BNJ
Watchlist
Price: 8.4 EUR 3.07% Market Closed
Market Cap: 3.6B EUR

Relative Value

The Relative Value of one BNJ stock under the Base Case scenario is 18.88 EUR. Compared to the current market price of 8.4 EUR, Banijay Group NV is Undervalued by 56%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

BNJ Relative Value
Base Case
18.88 EUR
Undervaluation 56%
Relative Value
Price
B
Worst Case
Base Case
Best Case

Multiples Across Competitors

BNJ Competitors Multiples
Banijay Group NV Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
FR
Banijay Group NV
AEX:BNJ
3.6B EUR 0.7 16.6 7.4 9.9
US
Netflix Inc
NASDAQ:NFLX
381.7B USD 8.4 34.8 12.8 29
US
Walt Disney Co
NYSE:DIS
206.2B USD 2.2 16.6 12.3 17
LU
Spotify Technology SA
NYSE:SPOT
102.6B USD 5.2 62.5 32.4 34.2
US
Warner Bros Discovery Inc
NASDAQ:WBD
70.2B USD 1.9 144.8 5 56.9
NL
Universal Music Group NV
AEX:UMG
38.2B EUR 2.5 6.8 8.1 8.1
US
TKO Group Holdings Inc
NYSE:TKO
39B USD 9 170.6 28.9 41.3
US
Live Nation Entertainment Inc
NYSE:LYV
32.1B USD 1.3 99.6 16.4 24.1
CN
Tencent Music Entertainment Group
NYSE:TME
24.7B USD 5.4 15.9 113.2 113.2
US
Warner Music Group Corp
NASDAQ:WMG
15.6B USD 2.3 43.2 14.9 20.9
US
Roku Inc
NASDAQ:ROKU
15.8B USD 3.5 -572.7 -169.7 -122.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FR
B
Banijay Group NV
AEX:BNJ
Average EV/EBITDA: 25.1
7.4
13%
0.6
US
Netflix Inc
NASDAQ:NFLX
12.8
-7%
N/A
US
Walt Disney Co
NYSE:DIS
12.3
10%
1.2
LU
Spotify Technology SA
NYSE:SPOT
32.4
40%
0.8
US
Warner Bros Discovery Inc
NASDAQ:WBD
5
-25%
N/A
NL
Universal Music Group NV
AEX:UMG
8.1
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
28.9
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
16.4
19%
0.9
CN
Tencent Music Entertainment Group
NYSE:TME
113.2
22%
5.1
US
Warner Music Group Corp
NASDAQ:WMG
14.9
15%
1
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -169.7 N/A N/A