I

Intertainment AG
DUS:ITN

Watchlist Manager
Intertainment AG
DUS:ITN
Watchlist
Price: 0.499 EUR Market Closed
Market Cap: €14.4m

Relative Value

The Relative Value of one ITN stock under the Base Case scenario is hidden EUR. Compared to the current market price of 0.499 EUR, Intertainment AG 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.

ITN Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

ITN Competitors Multiples
Intertainment AG Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DE
Intertainment AG
DUS:ITN
8.7m EUR 97.1 -17.9 -149.2 -144.9
US
Netflix Inc
NASDAQ:NFLX
376.7B USD 8.3 34.3 12.7 28.6
US
Walt Disney Co
NYSE:DIS
198.7B USD 2.1 16.2 12 16.8
LU
Spotify Technology SA
NYSE:SPOT
98.7B USD 4.9 59.5 36 38
US
Warner Bros Discovery Inc
NASDAQ:WBD
69.2B USD 1.8 142.5 5 56.2
NL
Universal Music Group NV
AEX:UMG
36.7B EUR 2.5 6.8 7.8 7.8
US
TKO Group Holdings Inc
NYSE:TKO
41.2B USD 9.6 182.2 30.7 43.9
US
Live Nation Entertainment Inc
NYSE:LYV
34.9B USD 1.4 108 17.8 26.2
CN
Tencent Music Entertainment Group
NYSE:TME
26.2B USD 5.7 16.6 17.7 17.7
FR
Bollore SE
PAR:BOL
13.6B EUR 8.8 -8 -13.1 -12.5
US
Warner Music Group Corp
NASDAQ:WMG
16.2B USD 2.4 54.8 14.6 20
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
I
Intertainment AG
DUS:ITN
Average EV/EBITDA: 17.1
Negative Multiple: -149.2
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
12.7
-7%
N/A
US
Walt Disney Co
NYSE:DIS
12
10%
1.2
LU
Spotify Technology SA
NYSE:SPOT
36
40%
0.9
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
30.7
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
17.8
18%
1
CN
Tencent Music Entertainment Group
NYSE:TME
17.7
22%
0.8
FR
Bollore SE
PAR:BOL
Negative Multiple: -13.1 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
14.6
15%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DE
I
Intertainment AG
DUS:ITN
Average EV/EBIT: 28.3
Negative Multiple: -144.9
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
28.6
20%
1.4
US
Walt Disney Co
NYSE:DIS
16.8
17%
1
LU
Spotify Technology SA
NYSE:SPOT
38
41%
0.9
US
Warner Bros Discovery Inc
NASDAQ:WBD
56.2
59%
1
NL
Universal Music Group NV
AEX:UMG
7.8
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
43.9
35%
1.3
US
Live Nation Entertainment Inc
NYSE:LYV
26.2
13%
2
CN
Tencent Music Entertainment Group
NYSE:TME
17.7
23%
0.8
FR
Bollore SE
PAR:BOL
Negative Multiple: -12.5 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
20
18%
1.1