First Time Loading...

Vivid Seats Inc
NASDAQ:SEAT

Watchlist Manager
Vivid Seats Inc Logo
Vivid Seats Inc
NASDAQ:SEAT
Watchlist
Price: 5.49 USD 2.04% Market Closed
Updated: May 4, 2024

Relative Value

The Relative Value of one SEAT stock under the Base Case scenario is 8.06 USD. Compared to the current market price of 5.49 USD, Vivid Seats Inc is Undervalued by 32%.

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
8.06 USD
Undervaluation 32%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
82
vs Industry
18
Median 3Y
2.5
Median 5Y
2.5
Industry
0.6
Forward
1.4
vs History
55
vs Industry
34
Median 3Y
21.1
Median 5Y
17.2
Industry
16.4
Forward
16.3
vs History
62
vs Industry
36
Median 3Y
9.9
Median 5Y
9.2
Industry
8
vs History
48
vs Industry
36
Median 3Y
11.3
Median 5Y
10.1
Industry
15.7
vs History
8
vs Industry
3
Median 3Y
-3.8
Median 5Y
-3.9
Industry
1.6
vs History
80
vs Industry
17
Median 3Y
2.5
Median 5Y
2.5
Industry
0.7
Forward
1.5
vs History
80
vs Industry
40
Median 3Y
3.3
Median 5Y
3.3
Industry
2.2
vs History
64
vs Industry
20
Median 3Y
14.5
Median 5Y
14.1
Industry
8.4
Forward
7.7
vs History
48
vs Industry
25
Median 3Y
16.5
Median 5Y
15.6
Industry
12.7
Forward
12.1
vs History
62
vs Industry
36
Median 3Y
10.4
Median 5Y
9.7
Industry
9.1
vs History
62
vs Industry
41
Median 3Y
10.4
Median 5Y
9.8
Industry
12.6
vs History
75
vs Industry
40
Median 3Y
2
Median 5Y
2
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
1.2B USD 1.6 15.5 13.1 15.9
US
Amazon.com Inc
NASDAQ:AMZN
1.9T USD 3.3 51.4 19.9 40.6
ZA
Naspers Ltd
JSE:NPN
769.6B Zac 0 0 0 0
UK
in Style Group PLC
LSE:ITS
196.4B GBP 3 630.6 -36 580.4 -49 164.9 -35 813.4
CN
Alibaba Group Holding Ltd
NYSE:BABA
203.3B USD 1.6 14.7 8 8
CN
Pinduoduo Inc
NASDAQ:PDD
186.2B USD 5.4 22.5 19.1 19.4
NL
Prosus NV
AEX:PRX
84.7B EUR 17.4 8.3 -234.2 -234.2
CN
Meituan
HKEX:3690
674.5B HKD 2.3 45.1 50.8 50.8
UY
MercadoLibre Inc
BMV:MELIN
1.4T MXN 5.7 83.6 33.5 43.2
AR
Mercadolibre Inc
NASDAQ:MELI
82.3B USD 5.7 83.4 33.4 43
US
DoorDash Inc
NYSE:DASH
45.9B USD 5.3 -82.2 -614.9 -72.5
P/E Multiple
Earnings Growth
US
Vivid Seats Inc
NASDAQ:SEAT
Average P/E: 40.6
15.5
75%
US
Amazon.com Inc
NASDAQ:AMZN
51.4
136%
ZA
N
Naspers Ltd
JSE:NPN
Not Available
-11%
UK
i
in Style Group PLC
LSE:ITS
Negative Multiple: -36 580.4 N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
14.7
144%
CN
Pinduoduo Inc
NASDAQ:PDD
22.5
141%
NL
Prosus NV
AEX:PRX
8.3
-13%
CN
Meituan
HKEX:3690
45.1
288%
UY
MercadoLibre Inc
BMV:MELIN
83.6
221%
AR
Mercadolibre Inc
NASDAQ:MELI
83.4
221%
US
DoorDash Inc
NYSE:DASH
Negative Multiple: -82.2 N/A
EV/EBITDA Multiple
EBITDA Growth
US
Vivid Seats Inc
NASDAQ:SEAT
Average EV/EBITDA: 25.4
13.1
114%
US
Amazon.com Inc
NASDAQ:AMZN
19.9
116%
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A
UK
i
in Style Group PLC
LSE:ITS
Negative Multiple: -49 164.9 N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
8
44%
CN
Pinduoduo Inc
NASDAQ:PDD
19.1
199%
NL
Prosus NV
AEX:PRX
Negative Multiple: -234.2 N/A
CN
Meituan
HKEX:3690
50.8
606%
UY
MercadoLibre Inc
BMV:MELIN
33.5
127%
AR
Mercadolibre Inc
NASDAQ:MELI
33.4
127%
US
DoorDash Inc
NYSE:DASH
Negative Multiple: -614.9 N/A
EV/EBIT Multiple
EBIT Growth
US
Vivid Seats Inc
NASDAQ:SEAT
Average EV/EBIT: 31.6
15.9
101%
US
Amazon.com Inc
NASDAQ:AMZN
40.6
155%
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A
UK
i
in Style Group PLC
LSE:ITS
Negative Multiple: -35 813.4 N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
8
68%
CN
Pinduoduo Inc
NASDAQ:PDD
19.4
205%
NL
Prosus NV
AEX:PRX
Negative Multiple: -234.2 N/A
CN
Meituan
HKEX:3690
50.8
472%
UY
MercadoLibre Inc
BMV:MELIN
43.2
158%
AR
Mercadolibre Inc
NASDAQ:MELI
43
158%
US
DoorDash Inc
NYSE:DASH
Negative Multiple: -72.5 N/A

See Also

Discover More