Relative Value

The Relative Value of one STV stock under the Base Case scenario is hidden AUD. Compared to the current market price of 0.008 AUD, Swift TV Ltd 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.

STV Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
46
vs Industry
Median 3Y
0.7
Median 5Y
0.5
Industry
1.5
vs History
vs Industry
Median 3Y
-5.9
Median 5Y
-14.5
Industry
17.1
vs History
42
vs Industry
Median 3Y
10.4
Median 5Y
8.3
Industry
11.1
vs History
vs Industry
Median 3Y
-14.6
Median 5Y
-33
Industry
15.3
vs History
vs Industry
Median 3Y
-3.6
Median 5Y
0
Industry
1.8
vs History
44
vs Industry
Median 3Y
0.8
Median 5Y
0.7
Industry
1.6
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
3.5
vs History
vs Industry
Median 3Y
-15.9
Median 5Y
-47.8
Industry
8.8
vs History
vs Industry
Median 3Y
-15.9
Median 5Y
-47.8
Industry
12.4
vs History
42
vs Industry
Median 3Y
14.6
Median 5Y
12.4
Industry
10.4
vs History
vs Industry
Median 3Y
-40.3
Median 5Y
-70.1
Industry
12.5
vs History
vs Industry
Median 3Y
-27.8
Median 5Y
0
Industry
1.5

Multiples Across Competitors

STV Competitors Multiples
Swift TV Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Swift TV Ltd
ASX:STV
9m AUD 0.5 -2.7 -9.9 -9.9
US
Netflix Inc
NASDAQ:NFLX
382.7B USD 8.8 36.7 13.5 30.7
US
Walt Disney Co
NYSE:DIS
205.7B USD 2.2 16.6 12.3 17
LU
Spotify Technology SA
NYSE:SPOT
110B USD 5.6 67.3 41.3 43.5
US
Warner Bros Discovery Inc
NASDAQ:WBD
71.5B USD 1.9 147.4 5.1 57.6
NL
Universal Music Group NV
AEX:UMG
40.5B EUR 2.7 7.2 8.6 8.6
US
TKO Group Holdings Inc
NYSE:TKO
40.7B USD 9.4 178.1 30.1 43
US
Live Nation Entertainment Inc
NYSE:LYV
33.9B USD 1.4 105.2 17.3 25.5
CN
Tencent Music Entertainment Group
NYSE:TME
27.1B USD 6 17.5 18.1 18.1
US
Roku Inc
NASDAQ:ROKU
16.3B USD 3.6 -590.2 -175.8 -126.7
US
Warner Music Group Corp
NASDAQ:WMG
16.5B USD 2.5 45.6 15.6 21.9
P/E Multiple
Earnings Growth PEG
AU
Swift TV Ltd
ASX:STV
Average P/E: 69.1
Negative Multiple: -2.7
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
36.7
25%
1.5
US
Walt Disney Co
NYSE:DIS
16.6
6%
2.8
LU
Spotify Technology SA
NYSE:SPOT
67.3
42%
1.6
US
Warner Bros Discovery Inc
NASDAQ:WBD
147.4
N/A N/A
NL
Universal Music Group NV
AEX:UMG
7.2
2%
3.6
US
TKO Group Holdings Inc
NYSE:TKO
178.1
423%
0.4
US
Live Nation Entertainment Inc
NYSE:LYV
105.2
7%
15
CN
Tencent Music Entertainment Group
NYSE:TME
17.5
22%
0.8
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -590.2 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
45.6
40%
1.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Swift TV Ltd
ASX:STV
Average EV/EBITDA: 18
Negative Multiple: -9.9
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
13.5
-7%
N/A
US
Walt Disney Co
NYSE:DIS
12.3
10%
1.2
LU
Spotify Technology SA
NYSE:SPOT
41.3
40%
1
US
Warner Bros Discovery Inc
NASDAQ:WBD
5.1
-25%
N/A
NL
Universal Music Group NV
AEX:UMG
8.6
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
30.1
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
17.3
19%
0.9
CN
Tencent Music Entertainment Group
NYSE:TME
18.1
22%
0.8
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -175.8 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
15.6
15%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Swift TV Ltd
ASX:STV
Average EV/EBIT: 29.5
Negative Multiple: -9.9
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
30.7
25%
1.2
US
Walt Disney Co
NYSE:DIS
17
17%
1
LU
Spotify Technology SA
NYSE:SPOT
43.5
42%
1
US
Warner Bros Discovery Inc
NASDAQ:WBD
57.6
57%
1
NL
Universal Music Group NV
AEX:UMG
8.6
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
43
34%
1.3
US
Live Nation Entertainment Inc
NYSE:LYV
25.5
14%
1.8
CN
Tencent Music Entertainment Group
NYSE:TME
18.1
23%
0.8
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -126.7 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
21.9
19%
1.2