C

Cloud Village Inc
HKEX:9899

Watchlist Manager
Cloud Village Inc
HKEX:9899
Watchlist
Price: 171.8 HKD -0.75% Market Closed
Market Cap: HK$37.4B

Relative Value

The Relative Value of one Cloud Village Inc stock under the Base Case scenario is 111.84 HKD. Compared to the current market price of 171.8 HKD, Cloud Village Inc is Overvalued by 35%.

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
111.84 HKD
Overvaluation 35%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Cloud Village 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
Cloud Village Inc
HKEX:9899
37.4B HKD 4.3 12.6 15.7 15.7
US
Netflix Inc
NASDAQ:NFLX
372.2B USD 8.2 33.6 12.4 28
US
Walt Disney Co
NYSE:DIS
189.8B USD 2 15.5 11.6 16.2
LU
Spotify Technology SA
NYSE:SPOT
86.8B USD 4.2 50.7 30 31.7
US
Warner Bros Discovery Inc
NASDAQ:WBD
66.1B USD 1.8 137 4.9 54.7
NL
Universal Music Group NV
AEX:UMG
35.7B EUR 2.4 6.6 7.6 7.6
US
TKO Group Holdings Inc
NYSE:TKO
40.1B USD 9.3 176.3 29.8 42.6
US
Live Nation Entertainment Inc
NYSE:LYV
32.1B USD 1.3 99.2 16.3 24
CN
Tencent Music Entertainment Group
NYSE:TME
24.6B USD 5.4 15.7 16 16
FR
Bollore SE
PAR:BOL
13.3B EUR 8.6 -7.8 -12.5 -12
US
Warner Music Group Corp
NASDAQ:WMG
14.8B USD 2.2 40.4 14.1 19.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
C
Cloud Village Inc
HKEX:9899
Average EV/EBITDA: 15.8
15.7
30%
0.5
US
Netflix Inc
NASDAQ:NFLX
12.4
-7%
N/A
US
Walt Disney Co
NYSE:DIS
11.6
10%
1.2
LU
Spotify Technology SA
NYSE:SPOT
30
40%
0.8
US
Warner Bros Discovery Inc
NASDAQ:WBD
4.9
-25%
N/A
NL
Universal Music Group NV
AEX:UMG
7.6
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
29.8
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
16.3
18%
0.9
CN
Tencent Music Entertainment Group
NYSE:TME
16
22%
0.7
FR
Bollore SE
PAR:BOL
Negative Multiple: -12.5 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
14.1
15%
0.9