C

CJ ENM Co Ltd
KOSDAQ:035760

Watchlist Manager
CJ ENM Co Ltd
KOSDAQ:035760
Watchlist
Price: 66 700 KRW 3.25% Market Closed
Market Cap: 1.5T KRW

Relative Value

The Relative Value of one CJ ENM Co Ltd stock under the Base Case scenario is 215 535.69 KRW. Compared to the current market price of 66 700 KRW, CJ ENM Co Ltd is Undervalued by 69%.

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
215 535.69 KRW
Undervaluation 69%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
82
vs Industry
85
Median 3Y
0.3
Median 5Y
0.4
Industry
1.5
Forward
0.3
vs History
vs Industry
Median 3Y
-4.6
Median 5Y
-3
Industry
17.2
Forward
29.8
vs History
71
vs Industry
60
Median 3Y
1.1
Median 5Y
1.3
Industry
11.1
vs History
vs Industry
Median 3Y
-1.9
Median 5Y
-1.2
Industry
15.4
vs History
61
vs Industry
76
Median 3Y
0.5
Median 5Y
0.5
Industry
1.8
vs History
85
vs Industry
70
Median 3Y
0.7
Median 5Y
0.8
Industry
1.6
Forward
0.5
vs History
82
vs Industry
61
Median 3Y
2.1
Median 5Y
2.1
Industry
3.5
vs History
84
vs Industry
56
Median 3Y
2.6
Median 5Y
3.1
Industry
8.9
Forward
1.7
vs History
23
vs Industry
19
Median 3Y
27.9
Median 5Y
19.8
Industry
12.7
Forward
21.7
vs History
82
vs Industry
57
Median 3Y
2.1
Median 5Y
2.5
Industry
10.5
vs History
39
vs Industry
4
Median 3Y
9.6
Median 5Y
6
Industry
12.7
vs History
80
vs Industry
78
Median 3Y
0.4
Median 5Y
0.4
Industry
1.4

Multiples Across Competitors

Competitors Multiples
CJ ENM Co 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
KR
CJ ENM Co Ltd
KOSDAQ:035760
1.4T KRW 0.3 -3.1 1.4 28.8
US
Netflix Inc
NASDAQ:NFLX
385.6B USD 8.9 37 13.6 30.9
US
Walt Disney Co
NYSE:DIS
203.7B USD 2.2 16.4 12.2 16.9
LU
Spotify Technology SA
NYSE:SPOT
118.3B USD 6 71.7 44.3 46.7
US
Warner Bros Discovery Inc
NASDAQ:WBD
70.6B USD 1.9 145.6 5.1 57.1
NL
Universal Music Group NV
AEX:UMG
40.3B EUR 2.6 7.2 8.5 8.5
US
TKO Group Holdings Inc
NYSE:TKO
40.4B USD 9.3 176.4 29.8 42.6
US
Live Nation Entertainment Inc
NYSE:LYV
33.7B USD 1.4 104.7 17.2 25.3
CN
Tencent Music Entertainment Group
NYSE:TME
27.5B USD 6.1 17.8 18.5 18.5
US
Roku Inc
NASDAQ:ROKU
16.1B USD 3.5 -580.7 -172.5 -124.3
US
Warner Music Group Corp
NASDAQ:WMG
15.9B USD 2.4 44 15.1 21.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
C
CJ ENM Co Ltd
KOSDAQ:035760
Average EV/EBITDA: 16.6
1.4
-8%
N/A
US
Netflix Inc
NASDAQ:NFLX
13.6
-7%
N/A
US
Walt Disney Co
NYSE:DIS
12.2
10%
1.2
LU
Spotify Technology SA
NYSE:SPOT
44.3
40%
1.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
5.1
-25%
N/A
NL
Universal Music Group NV
AEX:UMG
8.5
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
29.8
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
17.2
19%
0.9
CN
Tencent Music Entertainment Group
NYSE:TME
18.5
22%
0.8
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -172.5 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
15.1
15%
1