C

Corporacion Interamericana de Entretenimiento SAB de CV
BMV:CIEB

Watchlist Manager
Corporacion Interamericana de Entretenimiento SAB de CV
BMV:CIEB
Watchlist
Price: 44.6 MXN 3.72%
Market Cap: 24.9B MXN

Relative Value

The Relative Value of one CIEB stock under the Base Case scenario is 61.61 MXN. Compared to the current market price of 44.6 MXN, Corporacion Interamericana de Entretenimiento SAB de CV is Undervalued by 28%.

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.

CIEB Relative Value
Base Case
61.61 MXN
Undervaluation 28%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
6
vs Industry
23
Median 3Y
2.7
Median 5Y
2.2
Industry
1.5
vs History
55
vs Industry
33
Median 3Y
8.2
Median 5Y
4.5
Industry
17.2
vs History
6
vs Industry
9
Median 3Y
16.6
Median 5Y
13.9
Industry
11
vs History
vs Industry
5
Median 3Y
4
Median 5Y
3.3
Industry
15.5
vs History
57
vs Industry
25
Median 3Y
2.1
Median 5Y
2.1
Industry
1.8
vs History
26
vs Industry
23
Median 3Y
2.4
Median 5Y
1.9
Industry
1.6
vs History
23
vs Industry
12
Median 3Y
10.9
Median 5Y
5.9
Industry
3.5
vs History
74
vs Industry
31
Median 3Y
5.8
Median 5Y
3.8
Industry
8.9
vs History
74
vs Industry
34
Median 3Y
6.2
Median 5Y
4
Industry
12.7
vs History
15
vs Industry
9
Median 3Y
15.2
Median 5Y
10.3
Industry
10.6
vs History
12
vs Industry
8
Median 3Y
20.2
Median 5Y
12.5
Industry
12.6
vs History
7
vs Industry
40
Median 3Y
1
Median 5Y
0.7
Industry
1.4

Multiples Across Competitors

CIEB Competitors Multiples
Corporacion Interamericana de Entretenimiento SAB de CV Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
MX
Corporacion Interamericana de Entretenimiento SAB de CV
BMV:CIEB
24.9B MXN 5 2.8 1.3 1.3
US
Netflix Inc
NASDAQ:NFLX
409.9B USD 9.5 39.4 14.4 32.8
US
Walt Disney Co
NYSE:DIS
202.4B USD 2.2 16.4 12.1 16.8
LU
Spotify Technology SA
NYSE:SPOT
119B USD 5.9 71.5 44.5 46.9
US
Warner Bros Discovery Inc
NASDAQ:WBD
70.7B USD 1.9 146.9 5.1 57.2
NL
Universal Music Group NV
AEX:UMG
39.6B EUR 2.6 7 8.4 8.4
US
TKO Group Holdings Inc
NYSE:TKO
41.6B USD 9.6 182.8 30.7 43.9
US
Live Nation Entertainment Inc
NYSE:LYV
31.6B USD 1.3 98.7 16.1 23.7
CN
Tencent Music Entertainment Group
NYSE:TME
27.4B USD 6.1 17.9 18.6 18.6
US
Roku Inc
NASDAQ:ROKU
16.4B USD 3.6 -590.3 -176.8 -127.4
FR
Bollore SE
PAR:BOL
12.8B EUR 8.3 -7.5 -11.8 -11.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MX
C
Corporacion Interamericana de Entretenimiento SAB de CV
BMV:CIEB
Average EV/EBITDA: 16.8
1.3
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
14.4
-7%
N/A
US
Walt Disney Co
NYSE:DIS
12.1
10%
1.2
LU
Spotify Technology SA
NYSE:SPOT
44.5
40%
1.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
5.1
-26%
N/A
NL
Universal Music Group NV
AEX:UMG
8.4
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
30.7
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
16.1
19%
0.8
CN
Tencent Music Entertainment Group
NYSE:TME
18.6
22%
0.8
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -176.8 N/A N/A
FR
Bollore SE
PAR:BOL
Negative Multiple: -11.8 N/A N/A