I

Intertainment AG
DUS:ITN

Watchlist Manager
Intertainment AG
DUS:ITN
Watchlist
Price: 0.41 EUR
Market Cap: 11.8m EUR

Relative Value

The Relative Value of one ITN stock under the Base Case scenario is hidden EUR. Compared to the current market price of 0.41 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

Valuation Multiples

vs History
31
vs Industry
1
Median 3Y
64.6
Median 5Y
71.2
Industry
1.5
vs History
vs Industry
Median 3Y
-17.7
Median 5Y
-16.9
Industry
17
vs History
vs Industry
Median 3Y
-19.5
Median 5Y
-26.4
Industry
11
vs History
vs Industry
2
Median 3Y
32.8
Median 5Y
-24.5
Industry
15.3
vs History
vs Industry
Median 3Y
-0.7
Median 5Y
-0.8
Industry
1.7
vs History
30
vs Industry
1
Median 3Y
136.9
Median 5Y
148
Industry
1.6
vs History
30
vs Industry
0
Median 3Y
157.1
Median 5Y
169.8
Industry
3.5
vs History
vs Industry
1
Median 3Y
-114.3
Median 5Y
-67.1
Industry
8.7
vs History
vs Industry
1
Median 3Y
-111.4
Median 5Y
-58.6
Industry
12.5
vs History
vs Industry
Median 3Y
-44.5
Median 5Y
-68
Industry
10.5
vs History
vs Industry
Median 3Y
-44.5
Median 5Y
-68
Industry
12.6
vs History
46
vs Industry
0
Median 3Y
227.2
Median 5Y
220
Industry
1.4

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
6.9m EUR 77 -14.2 -135.7 -131.7
US
Netflix Inc
NASDAQ:NFLX
396.2B USD 9.1 38 13.9 31.7
US
Walt Disney Co
NYSE:DIS
206.2B USD 2.2 16.6 12.3 17
LU
Spotify Technology SA
NYSE:SPOT
119.2B USD 6 71.9 44.4 46.8
US
Warner Bros Discovery Inc
NASDAQ:WBD
72.2B USD 1.9 148.9 5.1 58
NL
Universal Music Group NV
AEX:UMG
40.4B EUR 2.7 7.2 8.5 8.5
US
TKO Group Holdings Inc
NYSE:TKO
42.1B USD 9.7 183.9 31 44.3
US
Live Nation Entertainment Inc
NYSE:LYV
33.5B USD 1.4 103.9 17.1 25.1
CN
Tencent Music Entertainment Group
NYSE:TME
27.1B USD 6 17.6 18.3 18.3
US
Roku Inc
NASDAQ:ROKU
16.3B USD 3.6 -589.4 -175.5 -126.5
US
Warner Music Group Corp
NASDAQ:WMG
15.6B USD 2.3 43.3 14.9 21
P/E Multiple
Earnings Growth PEG
DE
I
Intertainment AG
DUS:ITN
Average P/E: 70.1
Negative Multiple: -14.2
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
38
25%
1.5
US
Walt Disney Co
NYSE:DIS
16.6
6%
2.8
LU
Spotify Technology SA
NYSE:SPOT
71.9
42%
1.7
US
Warner Bros Discovery Inc
NASDAQ:WBD
148.9
N/A N/A
NL
Universal Music Group NV
AEX:UMG
7.2
2%
3.6
US
TKO Group Holdings Inc
NYSE:TKO
183.9
435%
0.4
US
Live Nation Entertainment Inc
NYSE:LYV
103.9
7%
14.8
CN
Tencent Music Entertainment Group
NYSE:TME
17.6
22%
0.8
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -589.4 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
43.3
40%
1.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
I
Intertainment AG
DUS:ITN
Average EV/EBITDA: 18.4
Negative Multiple: -135.7
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
13.9
-7%
N/A
US
Walt Disney Co
NYSE:DIS
12.3
10%
1.2
LU
Spotify Technology SA
NYSE:SPOT
44.4
40%
1.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
5.1
-26%
N/A
NL
Universal Music Group NV
AEX:UMG
8.5
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
31
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
17.1
19%
0.9
CN
Tencent Music Entertainment Group
NYSE:TME
18.3
22%
0.8
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -175.5 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
14.9
14%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DE
I
Intertainment AG
DUS:ITN
Average EV/EBIT: 30.1
Negative Multiple: -131.7
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
31.7
25%
1.3
US
Walt Disney Co
NYSE:DIS
17
17%
1
LU
Spotify Technology SA
NYSE:SPOT
46.8
42%
1.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
58
62%
0.9
NL
Universal Music Group NV
AEX:UMG
8.5
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
44.3
36%
1.2
US
Live Nation Entertainment Inc
NYSE:LYV
25.1
14%
1.8
CN
Tencent Music Entertainment Group
NYSE:TME
18.3
23%
0.8
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -126.5 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
21
18%
1.2