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 4.7 4.8
US
Netflix Inc
NASDAQ:NFLX
399.4B USD 8.8 36.3 13.4 30.2
US
Walt Disney Co
NYSE:DIS
179.9B USD 1.9 14.6 11 15.4
LU
Spotify Technology SA
NYSE:SPOT
105.6B USD 5.2 40.2 34.7 36.3
US
Warner Bros Discovery Inc
NASDAQ:WBD
68.7B USD 1.8 93.7 5.1 73.3
US
TKO Group Holdings Inc
NYSE:TKO
39.3B USD 9 170.6 27.5 41.3
US
Live Nation Entertainment Inc
NYSE:LYV
38.5B USD 1.5 -684.5 20.3 30.9
NL
Universal Music Group NV
AEX:UMG
32.7B EUR 2.6 21.4 17.5 17.5
CN
Tencent Music Entertainment Group
NYSE:TME
21B USD 4.5 13.3 13.7 13.7
US
Roku Inc
NASDAQ:ROKU
14.4B USD 3 159 176.8 -4 582.2
FR
Bollore SE
PAR:BOL
12.4B EUR 8 -7.3 -11 -10.5
P/E Multiple
Earnings Growth PEG
PL
CDA SA
F:6LC
Average P/E: 61.9
7.5
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
36.3
21%
1.7
US
Walt Disney Co
NYSE:DIS
14.6
6%
2.4
LU
Spotify Technology SA
NYSE:SPOT
40.2
22%
1.8
US
Warner Bros Discovery Inc
NASDAQ:WBD
93.7
N/A N/A
US
TKO Group Holdings Inc
NYSE:TKO
170.6
31%
5.5
US
Live Nation Entertainment Inc
NYSE:LYV
Negative Multiple: -684.5 N/A N/A
NL
Universal Music Group NV
AEX:UMG
21.4
14%
1.5
CN
Tencent Music Entertainment Group
NYSE:TME
13.3
22%
0.6
US
Roku Inc
NASDAQ:ROKU
159
94%
1.7
FR
Bollore SE
PAR:BOL
Negative Multiple: -7.3
-40%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
CDA SA
F:6LC
Average EV/EBITDA: 32.5
4.7
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
13.4
-7%
N/A
US
Walt Disney Co
NYSE:DIS
11
11%
1
LU
Spotify Technology SA
NYSE:SPOT
34.7
30%
1.2
US
Warner Bros Discovery Inc
NASDAQ:WBD
5.1
-23%
N/A
US
TKO Group Holdings Inc
NYSE:TKO
27.5
22%
1.3
US
Live Nation Entertainment Inc
NYSE:LYV
20.3
21%
1
NL
Universal Music Group NV
AEX:UMG
17.5
22%
0.8
CN
Tencent Music Entertainment Group
NYSE:TME
13.7
22%
0.6
US
Roku Inc
NASDAQ:ROKU
176.8
149%
1.2
FR
Bollore SE
PAR:BOL
Negative Multiple: -11 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PL
CDA SA
F:6LC
Average EV/EBIT: 29.3
4.8
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
30.2
20%
1.5
US
Walt Disney Co
NYSE:DIS
15.4
16%
1
LU
Spotify Technology SA
NYSE:SPOT
36.3
30%
1.2
US
Warner Bros Discovery Inc
NASDAQ:WBD
73.3
21%
3.5
US
TKO Group Holdings Inc
NYSE:TKO
41.3
29%
1.4
US
Live Nation Entertainment Inc
NYSE:LYV
30.9
22%
1.4
NL
Universal Music Group NV
AEX:UMG
17.5
11%
1.6
CN
Tencent Music Entertainment Group
NYSE:TME
13.7
23%
0.6
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -4 582.2 N/A N/A
FR
Bollore SE
PAR:BOL
Negative Multiple: -10.5 N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett