Universal Music Group NV
AEX:UMG

Watchlist Manager
Universal Music Group NV Logo
Universal Music Group NV
AEX:UMG
Watchlist
Price: 21.82 EUR 1.58% Market Closed
Market Cap: 40B EUR

Relative Value

The Relative Value of one UMG stock under the Base Case scenario is hidden EUR. Compared to the current market price of 21.82 EUR, Universal Music Group NV is hidden .

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.

UMG Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
90
vs Industry
20
Median 3Y
3.9
Median 5Y
3.9
Industry
1.5
Forward
3.2
vs History
90
vs Industry
15
Median 3Y
32.4
Median 5Y
36.5
Industry
17.3
Forward
21.5
vs History
90
vs Industry
13
Median 3Y
25.6
Median 5Y
26.4
Industry
11.2
vs History
81
vs Industry
16
Median 3Y
27.2
Median 5Y
28.7
Industry
15.5
vs History
96
vs Industry
4
Median 3Y
14.5
Median 5Y
15.9
Industry
1.8
vs History
90
vs Industry
19
Median 3Y
4
Median 5Y
4
Industry
1.6
Forward
3.4
vs History
vs Industry
18
Median 3Y
9.2
Median 5Y
9.2
Industry
3.6
vs History
90
vs Industry
10
Median 3Y
26
Median 5Y
24.4
Industry
8.9
Forward
15.3
vs History
90
vs Industry
12
Median 3Y
27.6
Median 5Y
27.5
Industry
12.7
Forward
18.8
vs History
90
vs Industry
12
Median 3Y
26.7
Median 5Y
27.5
Industry
10.8
vs History
86
vs Industry
13
Median 3Y
27.7
Median 5Y
28.4
Industry
12.8
vs History
96
vs Industry
11
Median 3Y
5.7
Median 5Y
5.8
Industry
1.4

Multiples Across Competitors

UMG Competitors Multiples
Universal Music 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
NL
Universal Music Group NV
AEX:UMG
40B EUR 2.6 7.1 8.4 8.4
US
Netflix Inc
NASDAQ:NFLX
422.4B USD 9.7 40.4 14.9 33.8
US
Walt Disney Co
NYSE:DIS
192.1B USD 2 15.5 11.6 16
LU
Spotify Technology SA
NYSE:SPOT
115.9B USD 5.9 71 43.7 46
US
Warner Bros Discovery Inc
NASDAQ:WBD
62B USD 1.6 127.7 4.6 52.2
US
TKO Group Holdings Inc
NYSE:TKO
39.2B USD 9 171.5 29 41.5
US
Live Nation Entertainment Inc
NYSE:LYV
32.6B USD 1.3 101.3 16.6 24.5
CN
Tencent Music Entertainment Group
NYSE:TME
28.8B USD 6.4 18.8 19.7 19.7
FR
Bollore SE
PAR:BOL
13B EUR 8.4 -7.6 -12 -11.5
US
Warner Music Group Corp
NASDAQ:WMG
14.8B USD 2.2 41.1 14.3 20.1
US
Roku Inc
NASDAQ:ROKU
14.9B USD 3.3 -540 -157.5 -113.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NL
Universal Music Group NV
AEX:UMG
Average EV/EBITDA: 18.1
8.4
16%
0.5
US
Netflix Inc
NASDAQ:NFLX
14.9
-8%
N/A
US
Walt Disney Co
NYSE:DIS
11.6
9%
1.3
LU
Spotify Technology SA
NYSE:SPOT
43.7
39%
1.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
4.6
-25%
N/A
US
TKO Group Holdings Inc
NYSE:TKO
29
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
16.6
20%
0.8
CN
Tencent Music Entertainment Group
NYSE:TME
19.7
24%
0.8
FR
Bollore SE
PAR:BOL
Negative Multiple: -12 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
14.3
14%
1
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -157.5 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NL
Universal Music Group NV
AEX:UMG
Average EV/EBIT: 29.1
8.4
17%
0.5
US
Netflix Inc
NASDAQ:NFLX
33.8
24%
1.4
US
Walt Disney Co
NYSE:DIS
16
18%
0.9
LU
Spotify Technology SA
NYSE:SPOT
46
40%
1.2
US
Warner Bros Discovery Inc
NASDAQ:WBD
52.2
46%
1.1
US
TKO Group Holdings Inc
NYSE:TKO
41.5
35%
1.2
US
Live Nation Entertainment Inc
NYSE:LYV
24.5
19%
1.3
CN
Tencent Music Entertainment Group
NYSE:TME
19.7
25%
0.8
FR
Bollore SE
PAR:BOL
Negative Multiple: -11.5 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
20.1
17%
1.2
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -113.5 N/A N/A