Avex Inc
F:AX8

Watchlist Manager
Avex Inc Logo
Avex Inc
F:AX8
Watchlist
Price: 6.35 EUR 0.79% Market Closed
Market Cap: €287.4m

Relative Value

The Relative Value of one AX8 stock under the Base Case scenario is 5.3 EUR. Compared to the current market price of 6.35 EUR, Avex Inc is Overvalued by 16%.

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.

AX8 Relative Value
Base Case
5.3 EUR
Overvaluation 16%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

AX8 Competitors Multiples
Avex Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Avex Inc
F:AX8
52.4B EUR 0.4 141.5 7.3 15
US
Netflix Inc
NASDAQ:NFLX
391B USD 8.7 35.6 13.1 29.7
US
Walt Disney Co
NYSE:DIS
202.4B USD 2.1 16.3 12.1 16.8
LU
Spotify Technology SA
NYSE:SPOT
105.6B USD 5.3 64 33.2 35
US
Warner Bros Discovery Inc
NASDAQ:WBD
70.4B USD 1.9 145.3 5.1 57
NL
Universal Music Group NV
AEX:UMG
38.7B EUR 2.5 6.9 8.2 8.2
US
TKO Group Holdings Inc
NYSE:TKO
39.5B USD 9.1 173.1 29.3 41.9
US
Live Nation Entertainment Inc
NYSE:LYV
32.7B USD 1.3 101.3 16.6 24.5
CN
Tencent Music Entertainment Group
NYSE:TME
25.7B USD 5.7 16.7 119.8 119.8
US
Warner Music Group Corp
NASDAQ:WMG
15.9B USD 2.4 43.9 15.1 21.2
US
Roku Inc
NASDAQ:ROKU
15.4B USD 3.4 -559.5 -165.1 -119
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Avex Inc
F:AX8
Average EV/EBITDA: 26
7.3
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
13.1
-7%
N/A
US
Walt Disney Co
NYSE:DIS
12.1
10%
1.2
LU
Spotify Technology SA
NYSE:SPOT
33.2
40%
0.8
US
Warner Bros Discovery Inc
NASDAQ:WBD
5.1
-25%
N/A
NL
Universal Music Group NV
AEX:UMG
8.2
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
29.3
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
16.6
18%
0.9
CN
Tencent Music Entertainment Group
NYSE:TME
119.8
22%
5.4
US
Warner Music Group Corp
NASDAQ:WMG
15.1
15%
1
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -165.1 N/A N/A