M

Mdundocom A/S
CSE:MDUNDO

Watchlist Manager
Mdundocom A/S
CSE:MDUNDO
Watchlist
Price: 3.5 DKK -2.78% Market Closed
Market Cap: kr35.7m

Relative Value

The Relative Value of one MDUNDO stock under the Base Case scenario is 3.02 DKK. Compared to the current market price of 3.5 DKK, Mdundocom A/S is Overvalued by 14%.

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.

MDUNDO Relative Value
Base Case
3.02 DKK
Overvaluation 14%
Relative Value
Price
M
Worst Case
Base Case
Best Case

Multiples Across Competitors

MDUNDO Competitors Multiples
Mdundocom A/S Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DK
Mdundocom A/S
CSE:MDUNDO
35.7m DKK 3.3 -4.1 -5.5 -3.9
US
Netflix Inc
NASDAQ:NFLX
328.9B USD 7.1 29.3 10.8 24.4
US
Walt Disney Co
NYSE:DIS
193B USD 1.9 14.9 11.2 15.6
LU
Spotify Technology SA
NYSE:SPOT
96.3B USD 4.6 54.9 32.9 34.7
US
Warner Bros Discovery Inc
NASDAQ:WBD
69.5B USD 1.8 141.6 5 56
NL
Universal Music Group NV
AEX:UMG
37B EUR 2.5 6.8 7.8 7.8
US
TKO Group Holdings Inc
NYSE:TKO
41B USD 9.1 173.3 29.3 41.9
US
Live Nation Entertainment Inc
NYSE:LYV
35.5B USD 1.5 112.9 18.6 27.4
CN
Tencent Music Entertainment Group
NYSE:TME
26.1B USD 5.1 15.1 15.8 15.8
FR
Bollore SE
PAR:BOL
13.7B EUR 8.7 -8 -12.9 -12.3
US
Warner Music Group Corp
NASDAQ:WMG
15.6B USD 2.3 52.9 14.1 19.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DK
M
Mdundocom A/S
CSE:MDUNDO
Average EV/EBITDA: 16.2
Negative Multiple: -5.5
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
10.8
-7%
N/A
US
Walt Disney Co
NYSE:DIS
11.2
10%
1.1
LU
Spotify Technology SA
NYSE:SPOT
32.9
40%
0.8
US
Warner Bros Discovery Inc
NASDAQ:WBD
5
-25%
N/A
NL
Universal Music Group NV
AEX:UMG
7.8
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
29.3
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
18.6
18%
1
CN
Tencent Music Entertainment Group
NYSE:TME
15.8
22%
0.7
FR
Bollore SE
PAR:BOL
Negative Multiple: -12.9 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
14.1
15%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DK
M
Mdundocom A/S
CSE:MDUNDO
Average EV/EBIT: 27
Negative Multiple: -3.9
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
24.4
20%
1.2
US
Walt Disney Co
NYSE:DIS
15.6
17%
0.9
LU
Spotify Technology SA
NYSE:SPOT
34.7
41%
0.8
US
Warner Bros Discovery Inc
NASDAQ:WBD
56
59%
0.9
NL
Universal Music Group NV
AEX:UMG
7.8
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
41.9
35%
1.2
US
Live Nation Entertainment Inc
NYSE:LYV
27.4
13%
2.1
CN
Tencent Music Entertainment Group
NYSE:TME
15.8
23%
0.7
FR
Bollore SE
PAR:BOL
Negative Multiple: -12.3 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
19.4
18%
1.1