D

Dexter Studios Co Ltd
KOSDAQ:206560

Watchlist Manager
Dexter Studios Co Ltd
KOSDAQ:206560
Watchlist
Price: 4 290 KRW 7.65% Market Closed
Market Cap: 109B KRW

Relative Value

The Relative Value of one Dexter Studios Co Ltd stock under the Base Case scenario is hidden KRW. Compared to the current market price of 4 290 KRW, Dexter Studios Co Ltd is hidden .

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.

Dexter Studios Co Ltd Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
26
Median 3Y
3
Median 5Y
3.8
Industry
1.5
vs History
vs Industry
6
Median 3Y
-30.6
Median 5Y
-45.2
Industry
17.2
vs History
vs Industry
0
Median 3Y
22.7
Median 5Y
18.5
Industry
11.1
vs History
vs Industry
13
Median 3Y
-39.8
Median 5Y
-21.9
Industry
15.4
vs History
92
vs Industry
21
Median 3Y
4
Median 5Y
4.2
Industry
1.8
vs History
96
vs Industry
28
Median 3Y
2.8
Median 5Y
3.4
Industry
1.6
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
3.5
vs History
vs Industry
12
Median 3Y
14.3
Median 5Y
28.2
Industry
8.9
vs History
vs Industry
9
Median 3Y
-18.8
Median 5Y
-58.4
Industry
12.7
vs History
vs Industry
1
Median 3Y
19.7
Median 5Y
15.5
Industry
10.5
vs History
vs Industry
22
Median 3Y
13.1
Median 5Y
7.7
Industry
12.7
vs History
96
vs Industry
24
Median 3Y
3
Median 5Y
3.6
Industry
1.4

Multiples Across Competitors

Competitors Multiples
Dexter Studios 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
Dexter Studios Co Ltd
KOSDAQ:206560
107.9B KRW 1.9 -6.5 -11.3 -6.7
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
D
Dexter Studios Co Ltd
KOSDAQ:206560
Average EV/EBITDA: 18.2
Negative Multiple: -11.3
N/A 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
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
D
Dexter Studios Co Ltd
KOSDAQ:206560
Average EV/EBIT: 29.7
Negative Multiple: -6.7
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
30.9
25%
1.2
US
Walt Disney Co
NYSE:DIS
16.9
17%
1
LU
Spotify Technology SA
NYSE:SPOT
46.7
42%
1.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
57.1
57%
1
NL
Universal Music Group NV
AEX:UMG
8.5
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
42.6
36%
1.2
US
Live Nation Entertainment Inc
NYSE:LYV
25.3
14%
1.8
CN
Tencent Music Entertainment Group
NYSE:TME
18.5
23%
0.8
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -124.3 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
21.3
19%
1.1