Squirrel Media SA
MAD:SQRL

Watchlist Manager
Squirrel Media SA Logo
Squirrel Media SA
MAD:SQRL
Watchlist
Price: 2.46 EUR -0.4%
Market Cap: 236m EUR

Relative Value

The Relative Value of one SQRL stock under the Base Case scenario is hidden EUR. Compared to the current market price of 2.46 EUR, Squirrel Media SA 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.

SQRL Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

SQRL Competitors Multiples
Squirrel Media SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
ES
Squirrel Media SA
MAD:SQRL
223m EUR 1.2 146.6 10 23.3
US
Netflix Inc
NASDAQ:NFLX
377.5B USD 8.7 36 13.2 30.1
US
Walt Disney Co
NYSE:DIS
198.6B USD 2.1 16.2 12.1 16.7
LU
Spotify Technology SA
NYSE:SPOT
104.5B USD 5.4 64.4 33.8 35.7
US
Warner Bros Discovery Inc
NASDAQ:WBD
69.9B USD 1.9 146.1 5.1 57.2
NL
Universal Music Group NV
AEX:UMG
38.2B EUR 2.5 6.8 8.1 8.1
US
TKO Group Holdings Inc
NYSE:TKO
39.7B USD 9.2 173.6 29.3 42
US
Live Nation Entertainment Inc
NYSE:LYV
33.5B USD 1.3 102.9 16.9 24.9
CN
Tencent Music Entertainment Group
NYSE:TME
25.5B USD 5.5 16.1 114.8 114.8
US
Warner Music Group Corp
NASDAQ:WMG
16B USD 2.3 43.6 15 21.1
FR
Bollore SE
PAR:BOL
13.1B EUR 8.5 -7.8 -12.4 -11.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ES
Squirrel Media SA
MAD:SQRL
Average EV/EBITDA: 25.8
10
34%
0.3
US
Netflix Inc
NASDAQ:NFLX
13.2
-7%
N/A
US
Walt Disney Co
NYSE:DIS
12.1
10%
1.2
LU
Spotify Technology SA
NYSE:SPOT
33.8
40%
0.8
US
Warner Bros Discovery Inc
NASDAQ:WBD
5.1
-25%
N/A
NL
Universal Music Group NV
AEX:UMG
8.1
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
29.3
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
16.9
19%
0.9
CN
Tencent Music Entertainment Group
NYSE:TME
114.8
22%
5.2
US
Warner Music Group Corp
NASDAQ:WMG
15
15%
1
FR
Bollore SE
PAR:BOL
Negative Multiple: -12.4 N/A N/A