Relative Value

The Relative Value of one CX0 stock under the Base Case scenario is hidden EUR. Compared to the current market price of 6 EUR, Cineplex Inc 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.

CX0 Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

CX0 Competitors Multiples
Cineplex 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
CA
Cineplex Inc
F:CX0
605.5m EUR 0.5 -16.5 8.6 23.2
US
Netflix Inc
NASDAQ:NFLX
320.6B USD 7.1 29.2 10.8 24.4
US
Walt Disney Co
NYSE:DIS
188.2B USD 2 15.4 11.5 16
LU
Spotify Technology SA
NYSE:SPOT
96.5B USD 4.7 36.7 31.4 32.9
US
Warner Bros Discovery Inc
NASDAQ:WBD
71.6B USD 1.9 147.6 5.1 57.7
NL
Universal Music Group NV
AEX:UMG
34.9B EUR 2.4 6.4 7.4 7.4
US
TKO Group Holdings Inc
NYSE:TKO
40.3B USD 9.3 176 29.7 42.5
US
Live Nation Entertainment Inc
NYSE:LYV
37.3B USD 1.5 -680.6 20.2 30.7
CN
Tencent Music Entertainment Group
NYSE:TME
22.6B USD 4.9 14.3 14.9 14.9
FR
Bollore SE
PAR:BOL
13.6B EUR 8.8 -8.1 -13.2 -12.6
US
Warner Music Group Corp
NASDAQ:WMG
14.9B USD 2.2 49.8 13.2 18.3
P/E Multiple
Earnings Growth PEG
CA
Cineplex Inc
F:CX0
Average P/E: 59.4
Negative Multiple: -16.5
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
29.2
21%
1.4
US
Walt Disney Co
NYSE:DIS
15.4
6%
2.6
LU
Spotify Technology SA
NYSE:SPOT
36.7
19%
1.9
US
Warner Bros Discovery Inc
NASDAQ:WBD
147.6
N/A N/A
NL
Universal Music Group NV
AEX:UMG
6.4
2%
3.2
US
TKO Group Holdings Inc
NYSE:TKO
176
430%
0.4
US
Live Nation Entertainment Inc
NYSE:LYV
Negative Multiple: -680.6 N/A N/A
CN
Tencent Music Entertainment Group
NYSE:TME
14.3
22%
0.7
FR
Bollore SE
PAR:BOL
Negative Multiple: -8.1
-39%
N/A
US
Warner Music Group Corp
NASDAQ:WMG
49.8
41%
1.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Cineplex Inc
F:CX0
Average EV/EBITDA: 15.3
8.6
11%
0.8
US
Netflix Inc
NASDAQ:NFLX
10.8
-7%
N/A
US
Walt Disney Co
NYSE:DIS
11.5
10%
1.1
LU
Spotify Technology SA
NYSE:SPOT
31.4
26%
1.2
US
Warner Bros Discovery Inc
NASDAQ:WBD
5.1
-25%
N/A
NL
Universal Music Group NV
AEX:UMG
7.4
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
29.7
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
20.2
21%
1
CN
Tencent Music Entertainment Group
NYSE:TME
14.9
22%
0.7
FR
Bollore SE
PAR:BOL
Negative Multiple: -13.2 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
13.2
15%
0.9