Vivid Seats Inc
NASDAQ:SEAT

Watchlist Manager
Vivid Seats Inc Logo
Vivid Seats Inc
NASDAQ:SEAT
Watchlist
Price: 4.13 USD 1.47% Market Closed
Market Cap: 859.4m USD
Have any thoughts about
Vivid Seats Inc?
Write Note

Relative Value

The Relative Value of one SEAT stock under the Base Case scenario is 8.04 USD. Compared to the current market price of 4.13 USD, Vivid Seats Inc is Undervalued by 49%.

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.

SEAT Relative Value
Base Case
8.04 USD
Undervaluation 49%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
82
vs Industry
18
Median 3Y
2.4
Median 5Y
2.4
Industry
0.6
Forward
1
vs History
43
vs Industry
32
Median 3Y
25.9
Median 5Y
20
Industry
16.7
Forward
32.2
vs History
49
vs Industry
30
Median 3Y
10.2
Median 5Y
9.6
Industry
7.6
vs History
52
vs Industry
30
Median 3Y
11.2
Median 5Y
6.1
Industry
15.1
vs History
17
vs Industry
6
Median 3Y
-3.6
Median 5Y
-3.9
Industry
1.6
vs History
82
vs Industry
17
Median 3Y
2.4
Median 5Y
2.4
Industry
0.7
Forward
1.2
vs History
82
vs Industry
41
Median 3Y
3.1
Median 5Y
3.1
Industry
2.2
vs History
68
vs Industry
20
Median 3Y
14.8
Median 5Y
13.7
Industry
8.4
Forward
6.1
vs History
39
vs Industry
21
Median 3Y
17.5
Median 5Y
16.6
Industry
12.9
Forward
15
vs History
41
vs Industry
30
Median 3Y
11.1
Median 5Y
10.5
Industry
8.7
vs History
41
vs Industry
37
Median 3Y
11.3
Median 5Y
10.6
Industry
12.1
vs History
76
vs Industry
40
Median 3Y
2
Median 5Y
1.9
Industry
1.1

Multiples Across Competitors

SEAT Competitors Multiples
Vivid Seats Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Vivid Seats Inc
NASDAQ:SEAT
859.2m USD 1.1 23.4 11 17.2
US
Amazon.com Inc
NASDAQ:AMZN
2.1T USD 3.3 41.3 18.3 33.7
ZA
Naspers Ltd
JSE:NPN
863.2B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
236.4B USD 1.8 24.2 13.2 13.2
CN
Pinduoduo Inc
NASDAQ:PDD
168.3B USD 3.5 12.1 9.4 9.4
CN
Meituan
HKEX:3690
1T HKD 3.1 42 36.4 36.4
AR
Mercadolibre Inc
NASDAQ:MELI
104.4B USD 6 74.8 36.9 46.9
NL
Prosus NV
AEX:PRX
95.8B EUR 19.1 15.8 -603.4 -603.4
UY
MercadoLibre Inc
BMV:MELIN
2.1T MXN 5.9 73.6 36.4 46.3
US
DoorDash Inc
NASDAQ:DASH
64.8B USD 6.4 -377.8 195.5 -245.2
CN
JD.Com Inc
HKEX:9618
457.1B HKD 0.4 13.5 8.1 8.1
EV/EBITDA Multiple
EBITDA Growth
US
Vivid Seats Inc
NASDAQ:SEAT
Average EV/EBITDA: 40.6
11
103%
US
Amazon.com Inc
NASDAQ:AMZN
18.3
119%
ZA
N
Naspers Ltd
JSE:NPN
Not Available
1 672%
CN
Alibaba Group Holding Ltd
NYSE:BABA
13.2
44%
CN
Pinduoduo Inc
NASDAQ:PDD
9.4
226%
CN
Meituan
HKEX:3690
36.4
327%
AR
Mercadolibre Inc
NASDAQ:MELI
36.9
152%
NL
Prosus NV
AEX:PRX
Negative Multiple: -603.4 N/A
UY
MercadoLibre Inc
BMV:MELIN
36.4
152%
US
D
DoorDash Inc
NASDAQ:DASH
195.5
N/A
CN
JD.Com Inc
HKEX:9618
8.1
70%
EV/EBIT Multiple
EBIT Growth
US
Vivid Seats Inc
NASDAQ:SEAT
Average EV/EBIT: 26.4
17.2
68%
US
Amazon.com Inc
NASDAQ:AMZN
33.7
164%
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
13.2
53%
CN
Pinduoduo Inc
NASDAQ:PDD
9.4
236%
CN
Meituan
HKEX:3690
36.4
516%
AR
Mercadolibre Inc
NASDAQ:MELI
46.9
178%
NL
Prosus NV
AEX:PRX
Negative Multiple: -603.4 N/A
UY
MercadoLibre Inc
BMV:MELIN
46.3
178%
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -245.2 N/A
CN
JD.Com Inc
HKEX:9618
8.1
84%

See Also

Discover More
Back to Top