Celtic PLC
LSE:CCP

Watchlist Manager
Celtic PLC Logo
Celtic PLC
LSE:CCP
Watchlist
Price: 200 GBX 2.56% Market Closed
Market Cap: £189.9m

Relative Value

The Relative Value of one CCP stock under the Base Case scenario is 57.36 GBX. Compared to the current market price of 200 GBX, Celtic PLC is Overvalued by 71%.

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.

CCP Relative Value
Base Case
57.36 GBX
Overvaluation 71%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

CCP Competitors Multiples
Celtic PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Celtic PLC
LSE:CCP
190.1m GBP 1.6 17.4 18.6 -11.8
US
Netflix Inc
NASDAQ:NFLX
407.9B USD 9 37.1 13.7 30.9
US
Walt Disney Co
NYSE:DIS
191.7B USD 2 15.6 11.7 16.3
LU
Spotify Technology SA
NYSE:SPOT
105.8B USD 5.2 40.6 35.1 36.7
US
Warner Bros Discovery Inc
NASDAQ:WBD
70B USD 1.9 96.2 5.2 74.7
US
TKO Group Holdings Inc
NYSE:TKO
43.7B USD 10.1 190.9 30.5 45.9
NL
Universal Music Group NV
AEX:UMG
35.3B EUR 2.3 6.3 7.5 7.5
US
Live Nation Entertainment Inc
NYSE:LYV
38.6B USD 1.5 -702.6 20.9 31.7
CN
Tencent Music Entertainment Group
NYSE:TME
22.4B USD 4.8 14.1 14.7 14.7
FR
Bollore SE
PAR:BOL
13.8B EUR 8.9 -8.2 -13.5 -12.9
US
Warner Music Group Corp
NASDAQ:WMG
14.7B USD 2.1 49.1 13.1 18.1
P/E Multiple
Earnings Growth PEG
UK
Celtic PLC
LSE:CCP
Average P/E: 51.9
17.4
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
37.1
21%
1.8
US
Walt Disney Co
NYSE:DIS
15.6
6%
2.6
LU
Spotify Technology SA
NYSE:SPOT
40.6
19%
2.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
96.2
-12%
N/A
US
TKO Group Holdings Inc
NYSE:TKO
190.9
90%
2.1
NL
Universal Music Group NV
AEX:UMG
6.3
2%
3.1
US
Live Nation Entertainment Inc
NYSE:LYV
Negative Multiple: -702.6 N/A N/A
CN
Tencent Music Entertainment Group
NYSE:TME
14.1
22%
0.6
FR
Bollore SE
PAR:BOL
Negative Multiple: -8.2
-39%
N/A
US
Warner Music Group Corp
NASDAQ:WMG
49.1
41%
1.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Celtic PLC
LSE:CCP
Average EV/EBITDA: 17.1
18.6
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
13.7
-7%
N/A
US
Walt Disney Co
NYSE:DIS
11.7
11%
1.1
LU
Spotify Technology SA
NYSE:SPOT
35.1
30%
1.2
US
Warner Bros Discovery Inc
NASDAQ:WBD
5.2
-22%
N/A
US
TKO Group Holdings Inc
NYSE:TKO
30.5
22%
1.4
NL
Universal Music Group NV
AEX:UMG
7.5
15%
0.5
US
Live Nation Entertainment Inc
NYSE:LYV
20.9
21%
1
CN
Tencent Music Entertainment Group
NYSE:TME
14.7
22%
0.7
FR
Bollore SE
PAR:BOL
Negative Multiple: -13.5 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
13.1
15%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Celtic PLC
LSE:CCP
Average EV/EBIT: 30.7
Negative Multiple: -11.8
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
30.9
20%
1.5
US
Walt Disney Co
NYSE:DIS
16.3
16%
1
LU
Spotify Technology SA
NYSE:SPOT
36.7
30%
1.2
US
Warner Bros Discovery Inc
NASDAQ:WBD
74.7
21%
3.6
US
TKO Group Holdings Inc
NYSE:TKO
45.9
29%
1.6
NL
Universal Music Group NV
AEX:UMG
7.5
16%
0.5
US
Live Nation Entertainment Inc
NYSE:LYV
31.7
22%
1.4
CN
Tencent Music Entertainment Group
NYSE:TME
14.7
23%
0.6
FR
Bollore SE
PAR:BOL
Negative Multiple: -12.9 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
18.1
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