E

E&M Co Ltd
KOSDAQ:089230

Watchlist Manager
E&M Co Ltd
KOSDAQ:089230
Watchlist
Price: 2 840 KRW 2.9%
Market Cap: ₩92.7B

Multiples-Based Value

The Multiples-Based Value of one E&M Co Ltd stock under the Base Case scenario is 738.52 KRW. Compared to the current market price of 2 840 KRW, E&M Co Ltd is Overvalued by 74%.

Multiples-Based 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.

Multiples-Based Value
738.52 KRW
Overvaluation 74%
Multiples-Based Value
Price ₩2 840
E
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
E&M 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
E&M Co Ltd
KOSDAQ:089230
92.7B KRW 4.7 -6.2 -18.9 -14
US
Netflix Inc
NASDAQ:NFLX
448.7B USD 9.9 40.9 15.1 34
US
Walt Disney Co
NYSE:DIS
185B USD 1.9 15.1 11.3 15.7
LU
Spotify Technology SA
NYSE:SPOT
105.3B USD 5.2 40.3 35 36.6
US
Warner Bros Discovery Inc
NASDAQ:WBD
67.9B USD 1.8 93.4 5.1 73.1
NL
Universal Music Group NV
AEX:UMG
36.5B EUR 2.9 23.8 15.9 19.4
US
Live Nation Entertainment Inc
NYSE:LYV
39.1B USD 1.5 -709.9 21.1 32
US
TKO Group Holdings Inc
NYSE:TKO
37.9B USD 8.7 165.6 26.8 40.2
FR
Bollore SE
PAR:BOL
13.9B EUR 4.8 39.9 -42.8 -42.8
US
Roku Inc
NASDAQ:ROKU
15.8B USD 3.3 178.7 202.5 -5 248.7
US
Warner Music Group Corp
NASDAQ:WMG
15.2B USD 2.2 50.7 13.4 18.5
P/E Multiple
Earnings Growth PEG
KR
E
E&M Co Ltd
KOSDAQ:089230
Average P/E: 72
Negative Multiple: -6.2
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
40.9
21%
1.9
US
Walt Disney Co
NYSE:DIS
15.1
6%
2.5
LU
Spotify Technology SA
NYSE:SPOT
40.3
22%
1.8
US
Warner Bros Discovery Inc
NASDAQ:WBD
93.4
N/A N/A
NL
Universal Music Group NV
AEX:UMG
23.8
16%
1.5
US
Live Nation Entertainment Inc
NYSE:LYV
Negative Multiple: -709.9 N/A N/A
US
TKO Group Holdings Inc
NYSE:TKO
165.6
90%
1.8
FR
Bollore SE
PAR:BOL
39.9
-1%
N/A
US
Roku Inc
NASDAQ:ROKU
178.7
94%
1.9
US
Warner Music Group Corp
NASDAQ:WMG
50.7
41%
1.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
E
E&M Co Ltd
KOSDAQ:089230
Average EV/EBITDA: 38.5
Negative Multiple: -18.9
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
15.1
-7%
N/A
US
Walt Disney Co
NYSE:DIS
11.3
11%
1
LU
Spotify Technology SA
NYSE:SPOT
35
30%
1.2
US
Warner Bros Discovery Inc
NASDAQ:WBD
5.1
-23%
N/A
NL
Universal Music Group NV
AEX:UMG
15.9
14%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
21.1
21%
1
US
TKO Group Holdings Inc
NYSE:TKO
26.8
22%
1.2
FR
Bollore SE
PAR:BOL
Negative Multiple: -42.8 N/A N/A
US
Roku Inc
NASDAQ:ROKU
202.5
147%
1.4
US
Warner Music Group Corp
NASDAQ:WMG
13.4
15%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
E
E&M Co Ltd
KOSDAQ:089230
Average EV/EBIT: 33.7
Negative Multiple: -14
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
34
20%
1.7
US
Walt Disney Co
NYSE:DIS
15.7
16%
1
LU
Spotify Technology SA
NYSE:SPOT
36.6
30%
1.2
US
Warner Bros Discovery Inc
NASDAQ:WBD
73.1
11%
6.6
NL
Universal Music Group NV
AEX:UMG
19.4
14%
1.4
US
Live Nation Entertainment Inc
NYSE:LYV
32
23%
1.4
US
TKO Group Holdings Inc
NYSE:TKO
40.2
28%
1.4
FR
Bollore SE
PAR:BOL
Negative Multiple: -42.8 N/A N/A
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -5 248.7 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
18.5
20%
0.9
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