Huanxi Media Group Ltd
HKEX:1003

Watchlist Manager
Huanxi Media Group Ltd Logo
Huanxi Media Group Ltd
HKEX:1003
Watchlist
Price: 0.29 HKD 1.75% Market Closed
Market Cap: HK$1.1B

Relative Value

The Relative Value of one Huanxi Media Group Ltd stock under the Base Case scenario is 0.3 HKD. Compared to the current market price of 0.29 HKD, Huanxi Media Group Ltd is Undervalued by 2%.

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.

Relative Value
Base Case
0.3 HKD
Undervaluation 2%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Huanxi Media Group Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
HK
Huanxi Media Group Ltd
HKEX:1003
1.1B HKD 10.7 -3.9 -4.4 -4.4
US
Netflix Inc
NASDAQ:NFLX
373B USD 8.3 34 12.5 28.3
US
Walt Disney Co
NYSE:DIS
195.4B USD 2 16 11.9 16.6
LU
Spotify Technology SA
NYSE:SPOT
86.4B USD 4.3 52.1 31 32.7
US
Warner Bros Discovery Inc
NASDAQ:WBD
67.6B USD 1.8 139.3 4.9 55.4
NL
Universal Music Group NV
AEX:UMG
36.1B EUR 2.5 6.7 7.7 7.7
US
TKO Group Holdings Inc
NYSE:TKO
41.1B USD 9.5 179.7 30.3 43.4
US
Live Nation Entertainment Inc
NYSE:LYV
32.7B USD 1.3 101.8 16.7 24.6
CN
Tencent Music Entertainment Group
NYSE:TME
25.1B USD 5.5 16.1 16.5 16.5
FR
Bollore SE
PAR:BOL
13.2B EUR 8.6 -7.8 -12.5 -11.9
US
Warner Music Group Corp
NASDAQ:WMG
15.7B USD 2.3 42.6 14.7 20.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
HK
Huanxi Media Group Ltd
HKEX:1003
Average EV/EBITDA: 16.3
Negative Multiple: -4.4
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
12.5
-7%
N/A
US
Walt Disney Co
NYSE:DIS
11.9
10%
1.2
LU
Spotify Technology SA
NYSE:SPOT
31
40%
0.8
US
Warner Bros Discovery Inc
NASDAQ:WBD
4.9
-25%
N/A
NL
Universal Music Group NV
AEX:UMG
7.7
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
30.3
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
16.7
18%
0.9
CN
Tencent Music Entertainment Group
NYSE:TME
16.5
22%
0.8
FR
Bollore SE
PAR:BOL
Negative Multiple: -12.5 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
14.7
15%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
HK
Huanxi Media Group Ltd
HKEX:1003
Average EV/EBIT: 27.3
Negative Multiple: -4.4
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
28.3
20%
1.4
US
Walt Disney Co
NYSE:DIS
16.6
17%
1
LU
Spotify Technology SA
NYSE:SPOT
32.7
41%
0.8
US
Warner Bros Discovery Inc
NASDAQ:WBD
55.4
59%
0.9
NL
Universal Music Group NV
AEX:UMG
7.7
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
43.4
35%
1.2
US
Live Nation Entertainment Inc
NYSE:LYV
24.6
13%
1.9
CN
Tencent Music Entertainment Group
NYSE:TME
16.5
23%
0.7
FR
Bollore SE
PAR:BOL
Negative Multiple: -11.9 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
20.7
18%
1.1