Your Family Entertainment AG
F:RTV

Watchlist Manager
Your Family Entertainment AG Logo
Your Family Entertainment AG
F:RTV
Watchlist
Price: 0.87 EUR Market Closed
Market Cap: 13.3m EUR

Relative Value

The Relative Value of one RTV stock under the Base Case scenario is 1.47 EUR. Compared to the current market price of 0.87 EUR, Your Family Entertainment AG is Undervalued by 41%.

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.

RTV Relative Value
Base Case
1.47 EUR
Undervaluation 41%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
66
vs Industry
Median 3Y
11.1
Median 5Y
8.1
Industry
1.5
Forward
4.1
vs History
vs Industry
Median 3Y
-13.3
Median 5Y
-11
Industry
17.1
Forward
82.8
vs History
vs Industry
Median 3Y
-33
Median 5Y
-27.6
Industry
11.1
vs History
vs Industry
Median 3Y
-32.1
Median 5Y
-26.8
Industry
15.3
vs History
95
vs Industry
Median 3Y
1.8
Median 5Y
1.8
Industry
1.8
vs History
65
vs Industry
Median 3Y
10.7
Median 5Y
8.4
Industry
1.6
Forward
4.9
vs History
65
vs Industry
Median 3Y
11.4
Median 5Y
8.8
Industry
3.5
vs History
82
vs Industry
Median 3Y
1.5
Median 5Y
1.3
Industry
8.8
Forward
12.9
vs History
vs Industry
Median 3Y
-15.6
Median 5Y
15.9
Industry
12.4
Forward
115.5
vs History
vs Industry
Median 3Y
-31.8
Median 5Y
-28.5
Industry
10.4
vs History
vs Industry
Median 3Y
-30.9
Median 5Y
-27.7
Industry
12.5
vs History
95
vs Industry
Median 3Y
1.7
Median 5Y
1.6
Industry
1.5

Multiples Across Competitors

RTV Competitors Multiples
Your Family Entertainment AG 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
Your Family Entertainment AG
F:RTV
13.1m EUR 5 -13.9 0.7 -17.4
US
Netflix Inc
NASDAQ:NFLX
379.1B USD 8.7 36.3 13.3 30.4
US
Walt Disney Co
NYSE:DIS
211B USD 2.2 17 12.6 17.4
LU
Spotify Technology SA
NYSE:SPOT
111B USD 5.6 67.8 41.6 43.9
US
Warner Bros Discovery Inc
NASDAQ:WBD
71.6B USD 1.9 147.5 5.1 57.6
NL
Universal Music Group NV
AEX:UMG
40.7B EUR 2.7 7.2 8.6 8.6
US
TKO Group Holdings Inc
NYSE:TKO
38.9B USD 9 170.2 28.8 41.2
US
Live Nation Entertainment Inc
NYSE:LYV
33.9B USD 1.4 105.3 17.3 25.5
CN
Tencent Music Entertainment Group
NYSE:TME
26.7B USD 5.9 17.3 17.8 17.8
US
Roku Inc
NASDAQ:ROKU
16.4B USD 3.6 -593.8 -177 -127.6
US
Warner Music Group Corp
NASDAQ:WMG
16.2B USD 2.4 44.9 15.4 21.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DE
Your Family Entertainment AG
F:RTV
Average EV/EBIT: 29.3
Negative Multiple: -17.4
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
30.4
25%
1.2
US
Walt Disney Co
NYSE:DIS
17.4
17%
1
LU
Spotify Technology SA
NYSE:SPOT
43.9
42%
1
US
Warner Bros Discovery Inc
NASDAQ:WBD
57.6
57%
1
NL
Universal Music Group NV
AEX:UMG
8.6
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
41.2
34%
1.2
US
Live Nation Entertainment Inc
NYSE:LYV
25.5
14%
1.8
CN
Tencent Music Entertainment Group
NYSE:TME
17.8
23%
0.8
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -127.6 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
21.6
19%
1.1