A Metaverse Co
HKEX:1616

Watchlist Manager
A Metaverse Co Logo
A Metaverse Co
HKEX:1616
Watchlist
Price: 0.06 HKD Market Closed
Market Cap: HK$129.1m

Relative Value

The Relative Value of one A Metaverse Co stock under the Base Case scenario is 0.04 HKD. Compared to the current market price of 0.06 HKD, A Metaverse Co is Overvalued 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.

Relative Value
Base Case
0.04 HKD
Overvaluation 39%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
A Metaverse Co Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
A Metaverse Co
HKEX:1616
129.1m HKD 6.9 -3 -4 -3.6
US
Netflix Inc
NASDAQ:NFLX
380.5B USD 8.4 34.7 12.8 28.9
US
Walt Disney Co
NYSE:DIS
204.8B USD 2.2 16.5 12.2 16.9
LU
Spotify Technology SA
NYSE:SPOT
102.7B USD 5.2 62.2 32.2 33.9
US
Warner Bros Discovery Inc
NASDAQ:WBD
68.6B USD 1.8 141.6 5 56
NL
Universal Music Group NV
AEX:UMG
38.1B EUR 2.5 6.8 8.1 8.1
US
TKO Group Holdings Inc
NYSE:TKO
39.4B USD 9.1 172.3 29.1 41.7
US
Live Nation Entertainment Inc
NYSE:LYV
33.7B USD 1.4 104.5 17.2 25.3
CN
Tencent Music Entertainment Group
NYSE:TME
26.2B USD 5.8 16.9 121.6 121.6
FR
Bollore SE
PAR:BOL
13.4B EUR 8.7 -7.9 -12.8 -12.2
US
Warner Music Group Corp
NASDAQ:WMG
15.5B USD 2.3 43.1 14.9 20.9
P/E Multiple
Earnings Growth PEG
CN
A Metaverse Co
HKEX:1616
Average P/E: 66.5
Negative Multiple: -3
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
34.7
22%
1.6
US
Walt Disney Co
NYSE:DIS
16.5
6%
2.8
LU
Spotify Technology SA
NYSE:SPOT
62.2
42%
1.5
US
Warner Bros Discovery Inc
NASDAQ:WBD
141.6
N/A N/A
NL
Universal Music Group NV
AEX:UMG
6.8
2%
3.4
US
TKO Group Holdings Inc
NYSE:TKO
172.3
435%
0.4
US
Live Nation Entertainment Inc
NYSE:LYV
104.5
7%
14.9
CN
Tencent Music Entertainment Group
NYSE:TME
16.9
22%
0.8
FR
Bollore SE
PAR:BOL
Negative Multiple: -7.9
-39%
N/A
US
Warner Music Group Corp
NASDAQ:WMG
43.1
40%
1.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
A Metaverse Co
HKEX:1616
Average EV/EBITDA: 28.1
Negative Multiple: -4
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
12.8
-7%
N/A
US
Walt Disney Co
NYSE:DIS
12.2
10%
1.2
LU
Spotify Technology SA
NYSE:SPOT
32.2
40%
0.8
US
Warner Bros Discovery Inc
NASDAQ:WBD
5
-25%
N/A
NL
Universal Music Group NV
AEX:UMG
8.1
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
29.1
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
17.2
18%
1
CN
Tencent Music Entertainment Group
NYSE:TME
121.6
22%
5.5
FR
Bollore SE
PAR:BOL
Negative Multiple: -12.8 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
14.9
15%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
A Metaverse Co
HKEX:1616
Average EV/EBIT: 39.3
Negative Multiple: -3.6
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
28.9
20%
1.4
US
Walt Disney Co
NYSE:DIS
16.9
17%
1
LU
Spotify Technology SA
NYSE:SPOT
33.9
41%
0.8
US
Warner Bros Discovery Inc
NASDAQ:WBD
56
59%
0.9
NL
Universal Music Group NV
AEX:UMG
8.1
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
41.7
35%
1.2
US
Live Nation Entertainment Inc
NYSE:LYV
25.3
13%
1.9
CN
Tencent Music Entertainment Group
NYSE:TME
121.6
23%
5.3
FR
Bollore SE
PAR:BOL
Negative Multiple: -12.2 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
20.9
18%
1.2