LBG Media PLC
LSE:LBG

Watchlist Manager
LBG Media PLC Logo
LBG Media PLC
LSE:LBG
Watchlist
Price: 80 GBX -4.76% Market Closed
Market Cap: 167.3m GBP

Relative Value

The Relative Value of one LBG stock under the Base Case scenario is 120.88 GBX. Compared to the current market price of 80 GBX, LBG Media PLC is Undervalued by 34%.

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.

LBG Relative Value
Base Case
120.88 GBX
Undervaluation 34%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

LBG Competitors Multiples
LBG Media 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
LBG Media PLC
LSE:LBG
167.3m GBP 0 0.1 -0 -0
US
Netflix Inc
NASDAQ:NFLX
372.9B USD 8.6 35.7 13.1 29.9
US
Walt Disney Co
NYSE:DIS
202.5B USD 2.1 16.3 12.1 16.8
LU
Spotify Technology SA
NYSE:SPOT
103.8B USD 5.3 63.6 33.4 35.3
US
Warner Bros Discovery Inc
NASDAQ:WBD
70.8B USD 1.9 146 5.1 57.2
NL
Universal Music Group NV
AEX:UMG
39.6B EUR 2.6 7 8.4 8.4
US
TKO Group Holdings Inc
NYSE:TKO
39.7B USD 9.1 173.3 29.3 41.9
US
Live Nation Entertainment Inc
NYSE:LYV
33.5B USD 1.4 104.1 17.1 25.2
CN
Tencent Music Entertainment Group
NYSE:TME
25.5B USD 5.6 16.5 117.8 117.8
US
Warner Music Group Corp
NASDAQ:WMG
16B USD 2.4 44.3 15.2 21.4
FR
Bollore SE
PAR:BOL
13.4B EUR 8.7 -7.9 -12.7 -12.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
LBG Media PLC
LSE:LBG
Average EV/EBITDA: 28
Negative Multiple: -0
20%
N/A
US
Netflix Inc
NASDAQ:NFLX
13.1
-7%
N/A
US
Walt Disney Co
NYSE:DIS
12.1
10%
1.2
LU
Spotify Technology SA
NYSE:SPOT
33.4
40%
0.8
US
Warner Bros Discovery Inc
NASDAQ:WBD
5.1
-25%
N/A
NL
Universal Music Group NV
AEX:UMG
8.4
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
29.3
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
17.1
19%
0.9
CN
Tencent Music Entertainment Group
NYSE:TME
117.8
22%
5.4
US
Warner Music Group Corp
NASDAQ:WMG
15.2
15%
1
FR
Bollore SE
PAR:BOL
Negative Multiple: -12.7 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
LBG Media PLC
LSE:LBG
Average EV/EBIT: 39.3
Negative Multiple: -0
23%
N/A
US
Netflix Inc
NASDAQ:NFLX
29.9
25%
1.2
US
Walt Disney Co
NYSE:DIS
16.8
17%
1
LU
Spotify Technology SA
NYSE:SPOT
35.3
42%
0.8
US
Warner Bros Discovery Inc
NASDAQ:WBD
57.2
57%
1
NL
Universal Music Group NV
AEX:UMG
8.4
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
41.9
34%
1.2
US
Live Nation Entertainment Inc
NYSE:LYV
25.2
14%
1.8
CN
Tencent Music Entertainment Group
NYSE:TME
117.8
23%
5.1
US
Warner Music Group Corp
NASDAQ:WMG
21.4
19%
1.1
FR
Bollore SE
PAR:BOL
Negative Multiple: -12.1 N/A N/A