Everyman Media Group PLC
LSE:EMAN

Watchlist Manager
Everyman Media Group PLC Logo
Everyman Media Group PLC
LSE:EMAN
Watchlist
Price: 26.67 GBX 8.86% Market Closed
Market Cap: £24.3m

Relative Value

The Relative Value of one EMAN stock under the Base Case scenario is hidden GBX. Compared to the current market price of 26.67 GBX, Everyman Media Group PLC 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.

EMAN Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

EMAN Competitors Multiples
Everyman Media Group 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
Everyman Media Group PLC
LSE:EMAN
24.3m GBP 0.2 -3.1 11.1 -116.2
US
Netflix Inc
NASDAQ:NFLX
419.9B USD 9.3 38.2 14 31.6
US
Walt Disney Co
NYSE:DIS
183B USD 1.9 14.9 11.2 15.6
LU
Spotify Technology SA
NYSE:SPOT
116.8B USD 5.7 44.6 39 40.8
US
Warner Bros Discovery Inc
NASDAQ:WBD
69.4B USD 1.9 95.4 5.2 74.3
US
TKO Group Holdings Inc
NYSE:TKO
39.6B USD 9.1 173 27.9 41.8
NL
Universal Music Group NV
AEX:UMG
33B EUR 2.2 5.9 7 7
US
Live Nation Entertainment Inc
NYSE:LYV
36.9B USD 1.5 -670.7 19.9 30.3
CN
Tencent Music Entertainment Group
NYSE:TME
21.1B USD 4.5 13.3 13.6 13.6
US
Warner Music Group Corp
NASDAQ:WMG
14.5B USD 2.1 48.6 12.9 17.9
FR
Bollore SE
PAR:BOL
12.5B EUR 8.1 -7.4 -11.2 -10.7
P/E Multiple
Earnings Growth PEG
UK
Everyman Media Group PLC
LSE:EMAN
Average P/E: 54.2
Negative Multiple: -3.1
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
38.2
21%
1.8
US
Walt Disney Co
NYSE:DIS
14.9
6%
2.5
LU
Spotify Technology SA
NYSE:SPOT
44.6
19%
2.3
US
Warner Bros Discovery Inc
NASDAQ:WBD
95.4
-12%
N/A
US
TKO Group Holdings Inc
NYSE:TKO
173
90%
1.9
NL
Universal Music Group NV
AEX:UMG
5.9
2%
2.9
US
Live Nation Entertainment Inc
NYSE:LYV
Negative Multiple: -670.7 N/A N/A
CN
Tencent Music Entertainment Group
NYSE:TME
13.3
22%
0.6
US
Warner Music Group Corp
NASDAQ:WMG
48.6
41%
1.2
FR
Bollore SE
PAR:BOL
Negative Multiple: -7.4
-39%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Everyman Media Group PLC
LSE:EMAN
Average EV/EBIT: 30.3
Negative Multiple: -116.2
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
31.6
20%
1.6
US
Walt Disney Co
NYSE:DIS
15.6
16%
1
LU
Spotify Technology SA
NYSE:SPOT
40.8
30%
1.4
US
Warner Bros Discovery Inc
NASDAQ:WBD
74.3
21%
3.5
US
TKO Group Holdings Inc
NYSE:TKO
41.8
29%
1.4
NL
Universal Music Group NV
AEX:UMG
7
16%
0.4
US
Live Nation Entertainment Inc
NYSE:LYV
30.3
22%
1.4
CN
Tencent Music Entertainment Group
NYSE:TME
13.6
23%
0.6
US
Warner Music Group Corp
NASDAQ:WMG
17.9
20%
0.9
FR
Bollore SE
PAR:BOL
Negative Multiple: -10.7 N/A N/A
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