Squirrel Media SA
MAD:SQRL
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBIT
Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBIT returns to its 3-Year Average (19.3), the stock would be worth €2.04 (17% downside from current price).
| Scenario | EV/EBIT Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 23.3 | €2.46 |
0%
|
| 3-Year Average | 19.3 | €2.04 |
-17%
|
| 5-Year Average | 23 | €2.43 |
-1%
|
| Industry Average | 6.3 | €0.67 |
-73%
|
| Country Average | 12.6 | €1.33 |
-46%
|
Forward EV/EBIT
Today’s price vs future ebit
| Today's Enterprise Value | EBIT | Forward EV/EBIT | ||
|---|---|---|---|---|
|
€237.5m
|
/ |
Jul 2025
€10.7m
|
= |
|
|
€237.5m
|
/ |
Dec 2025
€24.9m
|
= |
|
|
€237.5m
|
/ |
Dec 2026
€30.3m
|
= |
|
|
€237.5m
|
/ |
Dec 2027
€35.3m
|
= |
|
|
€237.5m
|
/ |
Dec 2028
€40.5m
|
= |
|
Forward EV/EBIT shows whether today’s EV/EBIT still looks high or low once future ebit are taken into account.
Peer Comparison
| Market Cap | EV/EBIT | P/E | ||||
|---|---|---|---|---|---|---|
| ES |
|
Squirrel Media SA
MAD:SQRL
|
223m EUR | 23.3 | 146.6 | |
| US |
|
Netflix Inc
NASDAQ:NFLX
|
392.6B USD | 28.2 | 29.4 | |
| US |
|
Walt Disney Co
NYSE:DIS
|
189B USD | 16 | 15.4 | |
| LU |
|
Spotify Technology SA
NYSE:SPOT
|
107.6B USD | 37.6 | 41.2 | |
| US |
|
Warner Bros Discovery Inc
NASDAQ:WBD
|
67.8B USD | 73.1 | 93.2 | |
| NL |
|
Universal Music Group NV
AEX:UMG
|
36.7B EUR | 19.5 | 23.9 | |
| US |
|
Live Nation Entertainment Inc
NYSE:LYV
|
36.4B USD | 29.8 | -660.2 | |
| US |
|
TKO Group Holdings Inc
NYSE:TKO
|
36.1B USD | 38.5 | 157.9 | |
| US |
|
Roku Inc
NASDAQ:ROKU
|
17.5B USD | -5 930.7 | 198.5 | |
| FR |
|
Bollore SE
PAR:BOL
|
14.3B EUR | -44.9 | 41.1 | |
| US |
|
Warner Music Group Corp
NASDAQ:WMG
|
15.3B USD | 18.7 | 51.1 |
Market Distribution
| Min | 0 |
| 30th Percentile | 8.1 |
| Median | 12.6 |
| 70th Percentile | 17 |
| Max | 700.4 |
Other Multiples
Squirrel Media SA
Glance View
Squirrel Media SA is a holding company, which engages in the provision of film production services. The company is headquartered in Madrid, Madrid. The company went IPO on 2008-12-11. The Company’s businesses are structured in two segments: Cinema, where it comprises the production and co-production of feature films, as well as the distribution and exploitation of rights to audiovisual works; Television, where the Company is engaged in the production of films, documents, entertainment programs and competitions for various television channels and audiovisual production. The firm operates mainly in the Spanish market and it is integrated into the Italian producer DMD Media SRL.
