Cathay Media and Education Group Inc
HKEX:1981

Watchlist Manager
Cathay Media and Education Group Inc Logo
Cathay Media and Education Group Inc
HKEX:1981
Watchlist
Price: 0.84 HKD Market Closed
Market Cap: HK$1.4B

Relative Value

The Relative Value of one Cathay Media and Education Group Inc stock under the Base Case scenario is 1.43 HKD. Compared to the current market price of 0.84 HKD, Cathay Media and Education Group Inc 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.

Relative Value
Base Case
1.43 HKD
Undervaluation 41%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Cathay Media and Education Group 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
CN
Cathay Media and Education Group Inc
HKEX:1981
1.4B HKD 1.6 7.2 1.7 1.7
US
Netflix Inc
NASDAQ:NFLX
387.7B USD 8.6 35.3 13 29.4
US
Walt Disney Co
NYSE:DIS
179.4B USD 1.9 14.6 11 15.3
LU
Spotify Technology SA
NYSE:SPOT
97.7B USD 4.8 37.4 32.2 33.7
US
Warner Bros Discovery Inc
NASDAQ:WBD
68B USD 1.8 93.7 5.1 73.4
US
TKO Group Holdings Inc
NYSE:TKO
36.5B USD 8.4 159.7 25.9 38.9
US
Live Nation Entertainment Inc
NYSE:LYV
35B USD 1.4 -635.5 18.9 28.7
NL
Universal Music Group NV
AEX:UMG
29.4B EUR 2.3 19.1 15.7 15.7
CN
Tencent Music Entertainment Group
NYSE:TME
15.5B USD 3.3 9.7 9.2 9.2
FR
Bollore SE
PAR:BOL
13.5B EUR 8.7 -8 -13 -12.4
US
Roku Inc
NASDAQ:ROKU
13.8B USD 2.9 156.4 172.9 -4 481.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Cathay Media and Education Group Inc
HKEX:1981
Average EV/EBIT: 27.3
1.7
76%
0
US
Netflix Inc
NASDAQ:NFLX
29.4
20%
1.5
US
Walt Disney Co
NYSE:DIS
15.3
16%
1
LU
Spotify Technology SA
NYSE:SPOT
33.7
30%
1.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
73.4
11%
6.7
US
TKO Group Holdings Inc
NYSE:TKO
38.9
28%
1.4
US
Live Nation Entertainment Inc
NYSE:LYV
28.7
23%
1.2
NL
Universal Music Group NV
AEX:UMG
15.7
14%
1.1
CN
Tencent Music Entertainment Group
NYSE:TME
9.2
14%
0.7
FR
Bollore SE
PAR:BOL
Negative Multiple: -12.4 N/A N/A
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -4 481.8 N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett