Edel SE & Co KgaA
F:EDL

Watchlist Manager
Edel SE & Co KgaA Logo
Edel SE & Co KgaA
F:EDL
Watchlist
Price: 5 EUR -3.85%
Market Cap: €106.4m

Relative Value

The Relative Value of one EDL stock under the Base Case scenario is 8.17 EUR. Compared to the current market price of 5 EUR, Edel SE & Co KgaA is Undervalued by 39%.

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.

EDL Relative Value
Base Case
8.17 EUR
Undervaluation 39%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

EDL Competitors Multiples
Edel SE & Co KgaA 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
Edel SE & Co KgaA
F:EDL
105.9m EUR 0.4 10 5.2 8.5
US
Netflix Inc
NASDAQ:NFLX
367.6B USD 8.1 33.5 12.4 27.9
US
Walt Disney Co
NYSE:DIS
193.8B USD 2 15.8 11.8 16.4
LU
Spotify Technology SA
NYSE:SPOT
91B USD 4.6 54.8 32.9 34.6
US
Warner Bros Discovery Inc
NASDAQ:WBD
67B USD 1.8 138 4.9 55
NL
Universal Music Group NV
AEX:UMG
35.8B EUR 2.4 6.6 7.6 7.6
US
TKO Group Holdings Inc
NYSE:TKO
40B USD 9.2 174.7 29.5 42.2
US
Live Nation Entertainment Inc
NYSE:LYV
33B USD 1.3 102.5 16.9 24.8
CN
Tencent Music Entertainment Group
NYSE:TME
24.4B USD 5.3 15.6 15.9 15.9
FR
Bollore SE
PAR:BOL
13.4B EUR 8.6 -7.9 -12.6 -12
US
Warner Music Group Corp
NASDAQ:WMG
14.8B USD 2.2 41.1 14.3 20.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
Edel SE & Co KgaA
F:EDL
Average EV/EBITDA: 15.1
5.2
3%
1.7
US
Netflix Inc
NASDAQ:NFLX
12.4
-7%
N/A
US
Walt Disney Co
NYSE:DIS
11.8
10%
1.2
LU
Spotify Technology SA
NYSE:SPOT
32.9
40%
0.8
US
Warner Bros Discovery Inc
NASDAQ:WBD
4.9
-25%
N/A
NL
Universal Music Group NV
AEX:UMG
7.6
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
29.5
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
16.9
18%
0.9
CN
Tencent Music Entertainment Group
NYSE:TME
15.9
22%
0.7
FR
Bollore SE
PAR:BOL
Negative Multiple: -12.6 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
14.3
15%
1