Everyman Media Group PLC
LSE:EMAN

Watchlist Manager
Everyman Media Group PLC Logo
Everyman Media Group PLC
LSE:EMAN
Watchlist
Price: 41 GBX Market Closed
Market Cap: 37.4m GBX
Have any thoughts about
Everyman Media Group PLC?
Write Note

Relative Value

The Relative Value of one EMAN stock under the Base Case scenario is 183.06 GBX. Compared to the current market price of 41 GBX, Everyman Media Group PLC is Undervalued by 78%.

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
Base Case
183.06 GBX
Undervaluation 78%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
95
vs Industry
80
Median 3Y
0.7
Median 5Y
1
Industry
1.5
Forward
0.3
vs History
vs Industry
Median 3Y
-16.4
Median 5Y
-7.6
Industry
18.2
Forward
-25.5
vs History
76
vs Industry
56
Median 3Y
3.9
Median 5Y
3.9
Industry
11.2
vs History
vs Industry
18
Median 3Y
-3.8
Median 5Y
-5.9
Industry
15.6
vs History
95
vs Industry
61
Median 3Y
1.3
Median 5Y
1.4
Industry
1.8
vs History
95
vs Industry
39
Median 3Y
2
Median 5Y
2.2
Industry
1.6
Forward
1.3
vs History
95
vs Industry
46
Median 3Y
3.1
Median 5Y
3.5
Industry
3.5
vs History
73
vs Industry
23
Median 3Y
12.6
Median 5Y
12.5
Industry
8.9
Forward
8
vs History
vs Industry
1
Median 3Y
-24.4
Median 5Y
-12.5
Industry
12.6
Forward
34.7
vs History
76
vs Industry
28
Median 3Y
12.3
Median 5Y
11
Industry
10.8
vs History
25
vs Industry
5
Median 3Y
25.9
Median 5Y
-11.1
Industry
13.4
vs History
95
vs Industry
51
Median 3Y
1
Median 5Y
1.1
Industry
1.4

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
37.4m GBP 0.3 -4.4 11.1 -322.4
US
Netflix Inc
NASDAQ:NFLX
525.9B USD 13.1 56.7 19.8 47.8
US
Walt Disney Co
NYSE:DIS
214.9B USD 2.3 24.2 13.1 17.9
LU
Spotify Technology SA
NYSE:SPOT
146.3B USD 7.8 108.6 65.6 70.1
NL
Universal Music Group NV
AEX:UMG
48.9B EUR 4.1 23.4 23.2 28.5
US
TKO Group Holdings Inc
NYSE:TKO
34.8B USD 25.8 204.2 99.9 132.2
US
Live Nation Entertainment Inc
NYSE:LYV
34.9B USD 1.5 49.6 18.7 27.2
CN
Tencent Music Entertainment Group
NYSE:TME
28.6B USD 7.1 21.6 23.3 23.3
US
Warner Bros Discovery Inc
NASDAQ:WBD
25.8B USD 0.7 -2.4 2.8 69.6
FR
Bollore SE
PAR:BOL
14.8B EUR 4.7 8.1 11 -31.6
US
Warner Music Group Corp
NASDAQ:WMG
13.8B USD 2.2 30.9 14.7 20.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Everyman Media Group PLC
LSE:EMAN
Average EV/EBIT: 48.6
Negative Multiple: -322.4
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
47.8
22%
2.2
US
Walt Disney Co
NYSE:DIS
17.9
19%
0.9
LU
Spotify Technology SA
NYSE:SPOT
70.1
42%
1.7
NL
Universal Music Group NV
AEX:UMG
28.5
18%
1.6
US
TKO Group Holdings Inc
NYSE:TKO
132.2
51%
2.6
US
Live Nation Entertainment Inc
NYSE:LYV
27.2
18%
1.5
CN
Tencent Music Entertainment Group
NYSE:TME
23.3
23%
1
US
Warner Bros Discovery Inc
NASDAQ:WBD
69.6
51%
1.4
FR
Bollore SE
PAR:BOL
Negative Multiple: -31.6 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
20.6
11%
1.9