Everyman Media Group PLC
LSE:EMAN

Watchlist Manager
Everyman Media Group PLC Logo
Everyman Media Group PLC
LSE:EMAN
Watchlist
Price: 35.5 GBX Market Closed
Market Cap: 32.4m GBX
Section:
 

Relative Value

The Relative Value of one EMAN stock under the Base Case scenario is hidden GBX. Compared to the current market price of 35.5 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

Valuation Multiples

0.3
P/S
P/S
Price to Sales
0.3
vs History
98
vs Industry
80
Median 3Y
0.6
Median 5Y
0.7
Industry
1.5
Forward
0.3
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
Median 3Y
-8.3
Median 5Y
-7.5
Industry
17.1
Forward
-22
More Details
1.4
P/OCF
P/OCF
Price to OCF
1.4
vs History
79
vs Industry
56
Median 3Y
3.4
Median 5Y
3.4
Industry
11.1
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
18
Median 3Y
-7.1
Median 5Y
-6.1
Industry
15.6
More Details
1
P/B
P/B
Price to Book Value
1
vs History
95
vs Industry
61
Median 3Y
1.2
Median 5Y
1.3
Industry
1.8
More Details
1.4
EV/S
EV/S
Enterprise Value to Sales
1.4
vs History
98
vs Industry
39
Median 3Y
1.8
Median 5Y
2.2
Industry
1.6
Forward
1.3
More Details
2.1
EV/GP
EV/GP
Enterprise Value to Gross Profit
2.1
vs History
98
vs Industry
46
Median 3Y
2.8
Median 5Y
3.3
Industry
3.6
More Details
11.7
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
11.7
vs History
61
vs Industry
23
Median 3Y
12.5
Median 5Y
12.1
Industry
8.9
Forward
8
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
1
Median 3Y
-126.8
Median 5Y
-22.9
Industry
12.7
Forward
35.1
More Details
7
EV/OCF
EV/OCF
Enterprise Value to OCF
7
vs History
79
vs Industry
28
Median 3Y
10.1
Median 5Y
9.6
Industry
10.7
More Details
50
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
50
vs History
19
vs Industry
5
Median 3Y
25.9
Median 5Y
-10.5
Industry
12.6
More Details
1
EV/IC
EV/IC
Enterprise Value to IC
1
vs History
95
vs Industry
51
Median 3Y
1
Median 5Y
1.1
Industry
1.5
More Details

Multiples Across Competitors

EMAN Competitors Multiples
Everyman Media Group PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Everyman Media Group PLC
LSE:EMAN
32.4m GBP 0.3 -4.2 11.7 -122.3
US
Netflix Inc
NASDAQ:NFLX
424.7B USD 9.8 40.7 14.9 34
US
Walt Disney Co
NYSE:DIS
191.8B USD 2 15.5 11.6 16
LU
Spotify Technology SA
NYSE:SPOT
116.3B USD 5.9 71.1 43.8 46.2
US
Warner Bros Discovery Inc
NASDAQ:WBD
64.6B USD 1.7 133.2 4.8 53.7
NL
Universal Music Group NV
AEX:UMG
40B EUR 2.6 7.1 8.4 8.4
US
TKO Group Holdings Inc
NYSE:TKO
39.4B USD 9.1 172.4 29.2 41.7
US
Live Nation Entertainment Inc
NYSE:LYV
32.4B USD 1.3 100.4 16.5 24.3
CN
Tencent Music Entertainment Group
NYSE:TME
28.6B USD 6.4 18.7 19.6 19.6
FR
Bollore SE
PAR:BOL
13B EUR 8.4 -7.7 -12.2 -11.6
US
Warner Music Group Corp
NASDAQ:WMG
14.9B USD 2.2 41.4 14.4 20.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Everyman Media Group PLC
LSE:EMAN
Average EV/EBIT: 29.3
Negative Multiple: -122.3 		N/A N/A
US
Netflix Inc
NASDAQ:NFLX
34
25%
1.4
US
Walt Disney Co
NYSE:DIS
16
17%
0.9
LU
Spotify Technology SA
NYSE:SPOT
46.2
42%
1.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
53.7
62%
0.9
NL
Universal Music Group NV
AEX:UMG
8.4
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
41.7
36%
1.2
US
Live Nation Entertainment Inc
NYSE:LYV
24.3
14%
1.7
CN
Tencent Music Entertainment Group
NYSE:TME
19.6
23%
0.9
FR
Bollore SE
PAR:BOL
Negative Multiple: -11.6 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
20.2
18%
1.1

See Also

Summary
EMAN intrinsic value, competitors valuation, and company profile.
DCF Valuation
EMAN stock valuation using Discount Cash Flow valuation method.
Relative Valuation
EMAN stock valuation using valuation multiples.
Wall Street Estimates
EMAN price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
EMAN stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 301,300+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.