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: 1.04 HKD 0.97% Market Closed
Market Cap: 1.7B HKD

Relative Value

The Relative Value of one Cathay Media and Education Group Inc stock under the Base Case scenario is 1.04 HKD. Compared to the current market price of 1.04 HKD, Cathay Media and Education Group Inc is Fairly Valued.

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
1.04 HKD
Fairly Valued
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
44
vs Industry
24
Median 3Y
2.3
Median 5Y
2
Industry
1.5
Forward
1.7
vs History
38
vs Industry
33
Median 3Y
7.7
Median 5Y
-5.3
Industry
17
Forward
3.8
vs History
53
vs Industry
41
Median 3Y
4.6
Median 5Y
3.7
Industry
11
vs History
57
vs Industry
28
Median 3Y
8.3
Median 5Y
6.1
Industry
15.3
vs History
60
vs Industry
52
Median 3Y
0.7
Median 5Y
0.8
Industry
1.7
vs History
52
vs Industry
36
Median 3Y
1.1
Median 5Y
1
Industry
1.6
Forward
0.8
vs History
57
vs Industry
32
Median 3Y
2.4
Median 5Y
2.1
Industry
3.5
vs History
58
vs Industry
34
Median 3Y
5.5
Median 5Y
3.9
Industry
8.7
Forward
1.2
vs History
60
vs Industry
37
Median 3Y
5.7
Median 5Y
4.5
Industry
12.5
Forward
1.9
vs History
44
vs Industry
50
Median 3Y
2.6
Median 5Y
1.5
Industry
10.5
vs History
47
vs Industry
37
Median 3Y
3.8
Median 5Y
1.1
Industry
12.6
vs History
63
vs Industry
57
Median 3Y
0.4
Median 5Y
0.5
Industry
1.4

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
1.7B HKD 2 9.2 3.3 3.3
US
Netflix Inc
NASDAQ:NFLX
400B USD 9.2 38.3 14.1 32
US
Walt Disney Co
NYSE:DIS
202.6B USD 2.1 16.3 12.1 16.8
LU
Spotify Technology SA
NYSE:SPOT
119.9B USD 6.1 72.9 45 47.5
US
Warner Bros Discovery Inc
NASDAQ:WBD
69.9B USD 1.8 144.2 5 56.7
NL
Universal Music Group NV
AEX:UMG
40.5B EUR 2.7 7.2 8.5 8.5
US
TKO Group Holdings Inc
NYSE:TKO
41.6B USD 9.6 182 30.7 43.9
US
Live Nation Entertainment Inc
NYSE:LYV
32.8B USD 1.3 101.7 16.7 24.6
CN
Tencent Music Entertainment Group
NYSE:TME
27.6B USD 6.1 18 18.7 18.7
US
Roku Inc
NASDAQ:ROKU
16.4B USD 3.6 -593.4 -176.9 -127.5
US
Warner Music Group Corp
NASDAQ:WMG
15.3B USD 2.3 42.4 14.7 20.6