Relative Value

The Relative Value of one 6LC stock under the Base Case scenario is hidden EUR. Compared to the current market price of 4.25 EUR, CDA SA 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.

6LC Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

6LC Competitors Multiples
CDA SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
PL
CDA SA
F:6LC
43.8m EUR 1.7 7.5 19.8 20.2
US
Netflix Inc
NASDAQ:NFLX
361.7B USD 8.3 34.7 12.7 29
US
Walt Disney Co
NYSE:DIS
206.1B USD 2.2 16.6 12.3 17
LU
Spotify Technology SA
NYSE:SPOT
103.3B USD 5.2 63 32.7 34.5
US
Warner Bros Discovery Inc
NASDAQ:WBD
70.7B USD 1.9 145.7 5.1 57.1
NL
Universal Music Group NV
AEX:UMG
37.7B EUR 2.5 6.7 8 8
US
TKO Group Holdings Inc
NYSE:TKO
39.9B USD 9.2 174.3 29.5 42.1
US
Live Nation Entertainment Inc
NYSE:LYV
32.4B USD 1.3 100.7 16.5 24.4
CN
Tencent Music Entertainment Group
NYSE:TME
24.8B USD 5.4 16 113.5 113.5
US
Warner Music Group Corp
NASDAQ:WMG
15.6B USD 2.3 43.2 14.9 20.9
FR
Bollore SE
PAR:BOL
13.3B EUR 8.5 -7.8 -12.5 -11.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
CDA SA
F:6LC
Average EV/EBITDA: 26.5
19.8
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
12.7
-7%
N/A
US
Walt Disney Co
NYSE:DIS
12.3
10%
1.2
LU
Spotify Technology SA
NYSE:SPOT
32.7
40%
0.8
US
Warner Bros Discovery Inc
NASDAQ:WBD
5.1
-25%
N/A
NL
Universal Music Group NV
AEX:UMG
8
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
29.5
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
16.5
19%
0.9
CN
Tencent Music Entertainment Group
NYSE:TME
113.5
22%
5.2
US
Warner Music Group Corp
NASDAQ:WMG
14.9
15%
1
FR
Bollore SE
PAR:BOL
Negative Multiple: -12.5 N/A N/A