Vivid Seats Inc
NASDAQ:SEAT

Watchlist Manager
Vivid Seats Inc Logo
Vivid Seats Inc
NASDAQ:SEAT
Watchlist
Price: 2.88 USD 5.88% Market Closed
Market Cap: 598.3m 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 6.74 USD. Compared to the current market price of 2.88 USD, Vivid Seats Inc is Undervalued by 57%.

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
6.74 USD
Undervaluation 57%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
83
vs Industry
18
Median 3Y
2.3
Median 5Y
2.4
Industry
0.5
Forward
0.8
vs History
44
vs Industry
32
Median 3Y
26.2
Median 5Y
21.1
Industry
16.1
Forward
28.9
vs History
16
vs Industry
30
Median 3Y
11.4
Median 5Y
10.5
Industry
7.7
vs History
50
vs Industry
30
Median 3Y
6.8
Median 5Y
6.8
Industry
14.7
vs History
22
vs Industry
6
Median 3Y
-2.6
Median 5Y
-3.8
Industry
1.6
vs History
83
vs Industry
17
Median 3Y
2.2
Median 5Y
2.3
Industry
0.7
Forward
1
vs History
83
vs Industry
41
Median 3Y
2.9
Median 5Y
3
Industry
2.2
vs History
70
vs Industry
20
Median 3Y
14
Median 5Y
13.2
Industry
8.3
Forward
5.1
vs History
22
vs Industry
21
Median 3Y
17.7
Median 5Y
17.1
Industry
12.4
Forward
14.8
vs History
11
vs Industry
30
Median 3Y
12.4
Median 5Y
11.3
Industry
9
vs History
12
vs Industry
37
Median 3Y
12.7
Median 5Y
11.5
Industry
12.5
vs History
77
vs Industry
40
Median 3Y
1.8
Median 5Y
1.7
Industry
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
598.1m USD 0.8 17 8.7 15.8
US
Amazon.com Inc
NASDAQ:AMZN
2.1T USD 3.2 35 16.8 29.7
ZA
Naspers Ltd
JSE:NPN
985.2B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
340.2B USD 2.5 20.4 16.7 16.7
CN
Pinduoduo Inc
NASDAQ:PDD
174.9B USD 3.4 11.7 9.1 9.1
CN
Meituan
HKEX:3690
1.1T HKD 3.1 31.3 27.3 27.3
NL
Prosus NV
AEX:PRX
111.2B EUR 20.7 15.5 3 048 3 048
AR
Mercadolibre Inc
NASDAQ:MELI
104.3B USD 5 54.6 30.8 38
UY
MercadoLibre Inc
BMV:MELIN
2T MXN 4.9 53.2 30 37
US
DoorDash Inc
NASDAQ:DASH
80B USD 7.5 650.5 123.2 1 659.4
CN
JD.Com Inc
HKEX:9618
511.5B HKD 0.4 11.5 7.7 7.7
P/S Multiple
Revenue Growth P/S to Growth
US
Vivid Seats Inc
NASDAQ:SEAT
Average P/S: 5.1
0.8
7%
0.1
US
Amazon.com Inc
NASDAQ:AMZN
3.2
11%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
12%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
2.5
8%
0.3
CN
Pinduoduo Inc
NASDAQ:PDD
3.4
34%
0.1
CN
Meituan
HKEX:3690
3.1
18%
0.2
NL
Prosus NV
AEX:PRX
20.7
14%
1.5
AR
Mercadolibre Inc
NASDAQ:MELI
5
23%
0.2
UY
MercadoLibre Inc
BMV:MELIN
4.9
23%
0.2
US
D
DoorDash Inc
NASDAQ:DASH
7.5
19%
0.4
CN
JD.Com Inc
HKEX:9618
0.4
5%
0.1
P/E Multiple
Earnings Growth PEG
US
Vivid Seats Inc
NASDAQ:SEAT
Average P/E: 90.1
17
-8%
N/A
US
Amazon.com Inc
NASDAQ:AMZN
35
20%
1.7
ZA
N
Naspers Ltd
JSE:NPN
Not Available
22%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
20.4
34%
0.6
CN
Pinduoduo Inc
NASDAQ:PDD
11.7
38%
0.3
CN
Meituan
HKEX:3690
31.3
68%
0.5
NL
Prosus NV
AEX:PRX
15.5
20%
0.8
AR
Mercadolibre Inc
NASDAQ:MELI
54.6
26%
2.1
UY
MercadoLibre Inc
BMV:MELIN
53.2
26%
2
US
D
DoorDash Inc
NASDAQ:DASH
650.5
172%
3.8
CN
JD.Com Inc
HKEX:9618
11.5
8%
1.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Vivid Seats Inc
NASDAQ:SEAT
Average EV/EBITDA: 331.8
8.7
21%
0.4
US
Amazon.com Inc
NASDAQ:AMZN
16.8
25%
0.7
ZA
N
Naspers Ltd
JSE:NPN
Not Available
162%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
16.7
13%
1.3
CN
Pinduoduo Inc
NASDAQ:PDD
9.1
44%
0.2
CN
Meituan
HKEX:3690
27.3
63%
0.4
NL
Prosus NV
AEX:PRX
3 048
N/A N/A
AR
Mercadolibre Inc
NASDAQ:MELI
30.8
29%
1.1
UY
MercadoLibre Inc
BMV:MELIN
30
29%
1
US
D
DoorDash Inc
NASDAQ:DASH
123.2
90%
1.4
CN
JD.Com Inc
HKEX:9618
7.7
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Vivid Seats Inc
NASDAQ:SEAT
Average EV/EBIT: 488.9
15.8
6%
2.6
US
Amazon.com Inc
NASDAQ:AMZN
29.7
22%
1.4
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
16.7
16%
1
CN
Pinduoduo Inc
NASDAQ:PDD
9.1
46%
0.2
CN
Meituan
HKEX:3690
27.3
92%
0.3
NL
Prosus NV
AEX:PRX
3 048
N/A N/A
AR
Mercadolibre Inc
NASDAQ:MELI
38
34%
1.1
UY
MercadoLibre Inc
BMV:MELIN
37
34%
1.1
US
D
DoorDash Inc
NASDAQ:DASH
1 659.4
298%
5.6
CN
JD.Com Inc
HKEX:9618
7.7
12%
0.6