Eros International Media Ltd
BSE:533261

Watchlist Manager
Eros International Media Ltd Logo
Eros International Media Ltd
BSE:533261
Watchlist
Price: 7.89 INR Market Closed
Market Cap: 756.8m INR

Relative Value

The Relative Value of one EROSMEDIA stock under the Base Case scenario is 5.24 INR. Compared to the current market price of 7.89 INR, Eros International Media Ltd is Overvalued by 34%.

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.

EROSMEDIA Relative Value
Base Case
5.24 INR
Overvaluation 34%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

EROSMEDIA Competitors Multiples
Eros International Media 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
IN
Eros International Media Ltd
BSE:533261
749.1m INR 1.9 -1.2 -0.3 -0.2
US
Netflix Inc
NASDAQ:NFLX
372.9B USD 8.6 35.7 13.1 29.9
US
Walt Disney Co
NYSE:DIS
202.5B USD 2.1 16.3 12.1 16.8
LU
Spotify Technology SA
NYSE:SPOT
103.8B USD 5.3 63.5 33.4 35.2
US
Warner Bros Discovery Inc
NASDAQ:WBD
70.8B USD 1.9 146 5.1 57.2
NL
Universal Music Group NV
AEX:UMG
38.5B EUR 2.5 6.8 8.1 8.1
US
TKO Group Holdings Inc
NYSE:TKO
39.7B USD 9.1 173.3 29.3 41.9
US
Live Nation Entertainment Inc
NYSE:LYV
33.5B USD 1.4 104.1 17.1 25.2
CN
Tencent Music Entertainment Group
NYSE:TME
25.5B USD 5.6 16.5 117.8 117.8
US
Warner Music Group Corp
NASDAQ:WMG
16B USD 2.4 44.3 15.2 21.4
US
Roku Inc
NASDAQ:ROKU
15.3B USD 3.4 -553.6 -163.1 -117.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Eros International Media Ltd
BSE:533261
Average EV/EBITDA: 27.9
Negative Multiple: -0.3
N/A N/A
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
33.4
40%
0.8
US
Warner Bros Discovery Inc
NASDAQ:WBD
5.1
-25%
N/A
NL
Universal Music Group NV
AEX:UMG
8.1
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
29.3
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
17.1
19%
0.9
CN
Tencent Music Entertainment Group
NYSE:TME
117.8
22%
5.4
US
Warner Music Group Corp
NASDAQ:WMG
15.2
15%
1
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -163.1 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Eros International Media Ltd
BSE:533261
Average EV/EBIT: 39.3
Negative Multiple: -0.2
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
29.9
25%
1.2
US
Walt Disney Co
NYSE:DIS
16.8
17%
1
LU
Spotify Technology SA
NYSE:SPOT
35.2
42%
0.8
US
Warner Bros Discovery Inc
NASDAQ:WBD
57.2
57%
1
NL
Universal Music Group NV
AEX:UMG
8.1
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
41.9
34%
1.2
US
Live Nation Entertainment Inc
NYSE:LYV
25.2
14%
1.8
CN
Tencent Music Entertainment Group
NYSE:TME
117.8
23%
5.1
US
Warner Music Group Corp
NASDAQ:WMG
21.4
19%
1.1
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -117.5 N/A N/A