Shemaroo Entertainment Ltd
NSE:SHEMAROO

Watchlist Manager
Shemaroo Entertainment Ltd Logo
Shemaroo Entertainment Ltd
NSE:SHEMAROO
Watchlist
Price: 98.1 INR -0.42% Market Closed
Market Cap: ₹2.7B

Relative Value

The Relative Value of one SHEMAROO stock under the Base Case scenario is 234.68 INR. Compared to the current market price of 98.1 INR, Shemaroo Entertainment Ltd is Undervalued 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.

SHEMAROO Relative Value
Base Case
234.68 INR
Undervaluation 58%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

SHEMAROO Competitors Multiples
Shemaroo Entertainment 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
Shemaroo Entertainment Ltd
NSE:SHEMAROO
2.7B INR 0.4 -2 -3.5 -3.3
US
Netflix Inc
NASDAQ:NFLX
386.2B USD 8.5 35.2 13 29.3
US
Walt Disney Co
NYSE:DIS
200.9B USD 2.1 16.2 12 16.7
LU
Spotify Technology SA
NYSE:SPOT
105.6B USD 5.3 63.9 33.2 35
US
Warner Bros Discovery Inc
NASDAQ:WBD
69.6B USD 1.8 143.5 5 56.5
NL
Universal Music Group NV
AEX:UMG
37.7B EUR 2.5 6.7 8 8
US
TKO Group Holdings Inc
NYSE:TKO
39.2B USD 9 171.1 29 41.4
US
Live Nation Entertainment Inc
NYSE:LYV
34B USD 1.4 105.8 17.4 25.6
CN
Tencent Music Entertainment Group
NYSE:TME
26.1B USD 5.7 16.9 121.2 121.2
FR
Bollore SE
PAR:BOL
13.3B EUR 8.6 -7.8 -12.6 -12
US
Warner Music Group Corp
NASDAQ:WMG
16B USD 2.4 44.2 15.2 21.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Shemaroo Entertainment Ltd
NSE:SHEMAROO
Average EV/EBITDA: 28.2
Negative Multiple: -3.5
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
13
-7%
N/A
US
Walt Disney Co
NYSE:DIS
12
10%
1.2
LU
Spotify Technology SA
NYSE:SPOT
33.2
40%
0.8
US
Warner Bros Discovery Inc
NASDAQ:WBD
5
-25%
N/A
NL
Universal Music Group NV
AEX:UMG
8
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
29
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
17.4
18%
1
CN
Tencent Music Entertainment Group
NYSE:TME
121.2
22%
5.5
FR
Bollore SE
PAR:BOL
Negative Multiple: -12.6 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
15.2
15%
1