Balaji Telefilms Ltd
NSE:BALAJITELE

Watchlist Manager
Balaji Telefilms Ltd Logo
Balaji Telefilms Ltd
NSE:BALAJITELE
Watchlist
Price: 83.74 INR -6.98%
Market Cap: ₹10.2B

Relative Value

The Relative Value of one BALAJITELE stock under the Base Case scenario is 35.22 INR. Compared to the current market price of 83.74 INR, Balaji Telefilms Ltd is Overvalued by 58%.

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.

BALAJITELE Relative Value
Base Case
35.22 INR
Overvaluation 58%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

BALAJITELE Competitors Multiples
Balaji Telefilms Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Balaji Telefilms Ltd
NSE:BALAJITELE
10B INR 3.6 14 -18.9 -16.4
US
Netflix Inc
NASDAQ:NFLX
324.6B USD 7.2 29.6 10.9 24.7
US
Walt Disney Co
NYSE:DIS
190.1B USD 2 15.5 11.6 16.2
LU
Spotify Technology SA
NYSE:SPOT
94.3B USD 4.6 35.9 30.6 32
US
Warner Bros Discovery Inc
NASDAQ:WBD
69.3B USD 1.8 143 5 56.4
NL
Universal Music Group NV
AEX:UMG
35.9B EUR 2.4 6.6 7.6 7.6
US
TKO Group Holdings Inc
NYSE:TKO
40.3B USD 9.3 176.3 29.8 42.6
US
Live Nation Entertainment Inc
NYSE:LYV
36.8B USD 1.5 114.3 18.8 27.7
CN
Tencent Music Entertainment Group
NYSE:TME
24.4B USD 5.3 15.5 16.3 16.3
FR
Bollore SE
PAR:BOL
13.1B EUR 8.5 -7.7 -12.3 -11.7
US
Warner Music Group Corp
NASDAQ:WMG
15.4B USD 2.2 51.4 13.5 18.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Balaji Telefilms Ltd
NSE:BALAJITELE
Average EV/EBITDA: 16
Negative Multiple: -18.9
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
10.9
-7%
N/A
US
Walt Disney Co
NYSE:DIS
11.6
10%
1.2
LU
Spotify Technology SA
NYSE:SPOT
30.6
26%
1.2
US
Warner Bros Discovery Inc
NASDAQ:WBD
5
-25%
N/A
NL
Universal Music Group NV
AEX:UMG
7.6
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
29.8
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
18.8
18%
1
CN
Tencent Music Entertainment Group
NYSE:TME
16.3
22%
0.7
FR
Bollore SE
PAR:BOL
Negative Multiple: -12.3 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
13.5
15%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Balaji Telefilms Ltd
NSE:BALAJITELE
Average EV/EBIT: 26.9
Negative Multiple: -16.4
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
24.7
20%
1.2
US
Walt Disney Co
NYSE:DIS
16.2
17%
1
LU
Spotify Technology SA
NYSE:SPOT
32
28%
1.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
56.4
59%
1
NL
Universal Music Group NV
AEX:UMG
7.6
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
42.6
33%
1.3
US
Live Nation Entertainment Inc
NYSE:LYV
27.7
13%
2.1
CN
Tencent Music Entertainment Group
NYSE:TME
16.3
23%
0.7
FR
Bollore SE
PAR:BOL
Negative Multiple: -11.7 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
18.7
18%
1