Universal Music Group NV
AEX:UMG

Watchlist Manager
Universal Music Group NV Logo
Universal Music Group NV
AEX:UMG
Watchlist
Price: 21.08 EUR 1.25% Market Closed
Market Cap: €38.7B

Relative Value

The Relative Value of one UMG stock under the Base Case scenario is hidden EUR. Compared to the current market price of 21.08 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

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
38.7B EUR 2.5 6.9 8.2 8.2
US
Netflix Inc
NASDAQ:NFLX
391B USD 8.7 35.6 13.1 29.7
US
Walt Disney Co
NYSE:DIS
202.4B USD 2.1 16.3 12.1 16.8
LU
Spotify Technology SA
NYSE:SPOT
105.6B USD 5.3 64 33.2 35
US
Warner Bros Discovery Inc
NASDAQ:WBD
70.4B USD 1.9 145.3 5.1 57
US
TKO Group Holdings Inc
NYSE:TKO
39.5B USD 9.1 173.1 29.3 41.9
US
Live Nation Entertainment Inc
NYSE:LYV
32.7B USD 1.3 101.3 16.6 24.5
CN
Tencent Music Entertainment Group
NYSE:TME
25.7B USD 5.7 16.7 119.8 119.8
US
Warner Music Group Corp
NASDAQ:WMG
15.9B USD 2.4 43.9 15.1 21.2
US
Roku Inc
NASDAQ:ROKU
15.4B USD 3.4 -559.5 -165.1 -119
FR
Bollore SE
PAR:BOL
13.3B EUR 8.6 -7.8 -12.5 -12
P/E Multiple
Earnings Growth PEG
NL
Universal Music Group NV
AEX:UMG
Average P/E: 67
6.9
2%
3.4
US
Netflix Inc
NASDAQ:NFLX
35.6
22%
1.6
US
Walt Disney Co
NYSE:DIS
16.3
6%
2.7
LU
Spotify Technology SA
NYSE:SPOT
64
42%
1.5
US
Warner Bros Discovery Inc
NASDAQ:WBD
145.3
N/A N/A
US
TKO Group Holdings Inc
NYSE:TKO
173.1
423%
0.4
US
Live Nation Entertainment Inc
NYSE:LYV
101.3
7%
14.5
CN
Tencent Music Entertainment Group
NYSE:TME
16.7
22%
0.8
US
Warner Music Group Corp
NASDAQ:WMG
43.9
40%
1.1
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -559.5 N/A N/A
FR
Bollore SE
PAR:BOL
Negative Multiple: -7.8
-39%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NL
Universal Music Group NV
AEX:UMG
Average EV/EBITDA: 28.1
8.2
16%
0.5
US
Netflix Inc
NASDAQ:NFLX
13.1
-7%
N/A
US
Walt Disney Co
NYSE:DIS
12.1
10%
1.2
LU
Spotify Technology SA
NYSE:SPOT
33.2
40%
0.8
US
Warner Bros Discovery Inc
NASDAQ:WBD
5.1
-25%
N/A
US
TKO Group Holdings Inc
NYSE:TKO
29.3
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
16.6
19%
0.9
CN
Tencent Music Entertainment Group
NYSE:TME
119.8
22%
5.4
US
Warner Music Group Corp
NASDAQ:WMG
15.1
15%
1
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -165.1 N/A N/A
FR
Bollore SE
PAR:BOL
Negative Multiple: -12.5 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NL
Universal Music Group NV
AEX:UMG
Average EV/EBIT: 39.3
8.2
16%
0.5
US
Netflix Inc
NASDAQ:NFLX
29.7
21%
1.4
US
Walt Disney Co
NYSE:DIS
16.8
17%
1
LU
Spotify Technology SA
NYSE:SPOT
35
42%
0.8
US
Warner Bros Discovery Inc
NASDAQ:WBD
57
57%
1
US
TKO Group Holdings Inc
NYSE:TKO
41.9
34%
1.2
US
Live Nation Entertainment Inc
NYSE:LYV
24.5
14%
1.7
CN
Tencent Music Entertainment Group
NYSE:TME
119.8
23%
5.2
US
Warner Music Group Corp
NASDAQ:WMG
21.2
19%
1.1
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -119 N/A N/A
FR
Bollore SE
PAR:BOL
Negative Multiple: -12 N/A N/A