Endeavor Group Holdings Inc
NYSE:EDR

Watchlist Manager
Endeavor Group Holdings Inc Logo
Endeavor Group Holdings Inc
NYSE:EDR
Watchlist
Price: 29.25 USD 1.46% Market Closed
Market Cap: 13.8B USD
Section:
 

Relative Value

The Relative Value of one EDR stock under the Base Case scenario is hidden USD. Compared to the current market price of 29.25 USD, Endeavor Group Holdings Inc is hidden .

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.

EDR Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

1.9
P/S
P/S
Price to Sales
1.9
vs History
48
vs Industry
36
Median 3Y
1.9
Median 5Y
1.9
Industry
1.5
Forward
2
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
12
Median 3Y
-17.6
Median 5Y
-17.6
Industry
17
Forward
11.8
More Details
32.9
P/OCF
P/OCF
Price to OCF
32.9
vs History
22
vs Industry
11
Median 3Y
28.1
Median 5Y
27.9
Industry
11
More Details
29.5
P/FCFE
P/FCFE
Price to FCFE
29.5
vs History
10
vs Industry
15
Median 3Y
1.1
Median 5Y
-1
Industry
15.3
More Details
3.4
P/B
P/B
Price to Book Value
3.4
vs History
55
vs Industry
20
Median 3Y
3.4
Median 5Y
4
Industry
1.7
More Details
2.2
EV/S
EV/S
Enterprise Value to Sales
2.2
vs History
70
vs Industry
32
Median 3Y
2.5
Median 5Y
2.6
Industry
1.6
Forward
2.3
More Details
4.2
EV/GP
EV/GP
Enterprise Value to Gross Profit
4.2
vs History
67
vs Industry
33
Median 3Y
4.3
Median 5Y
4.5
Industry
3.5
More Details
34.6
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
34.6
vs History
34
vs Industry
9
Median 3Y
30.2
Median 5Y
34.6
Industry
8.7
Forward
9.2
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
0
Median 3Y
25.1
Median 5Y
12.6
Industry
12.5
Forward
10.2
More Details
38.3
EV/OCF
EV/OCF
Enterprise Value to OCF
38.3
vs History
31
vs Industry
10
Median 3Y
37.4
Median 5Y
37.4
Industry
10.5
More Details
70.5
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
70.5
vs History
27
vs Industry
6
Median 3Y
60.3
Median 5Y
59.8
Industry
12.6
More Details
0.8
EV/IC
EV/IC
Enterprise Value to IC
0.8
vs History
55
vs Industry
54
Median 3Y
0.9
Median 5Y
1.1
Industry
1.4
More Details

Multiples Across Competitors

EDR Competitors Multiples
Endeavor Group Holdings Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Endeavor Group Holdings Inc
NYSE:EDR
13.8B USD 1.9 -17.6 34.6 -207.1
US
Netflix Inc
NASDAQ:NFLX
400B USD 9.2 38.3 14.1 32
US
Walt Disney Co
NYSE:DIS
202.6B USD 2.1 16.3 12.1 16.8
LU
Spotify Technology SA
NYSE:SPOT
119.8B USD 6.1 72.8 45 47.4
US
Warner Bros Discovery Inc
NASDAQ:WBD
68.8B USD 1.8 141.8 5 56.1
NL
Universal Music Group NV
AEX:UMG
40.5B EUR 2.7 7.2 8.5 8.5
US
TKO Group Holdings Inc
NYSE:TKO
41.6B USD 9.6 182 30.7 43.9
US
Live Nation Entertainment Inc
NYSE:LYV
32.8B USD 1.3 101.7 16.7 24.6
CN
Tencent Music Entertainment Group
NYSE:TME
27.4B USD 6.1 17.9 18.6 18.6
US
Roku Inc
NASDAQ:ROKU
16.1B USD 3.5 -581.2 -172.6 -124.4
US
Warner Music Group Corp
NASDAQ:WMG
15.3B USD 2.3 42.5 14.7 20.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Endeavor Group Holdings Inc
NYSE:EDR
Average EV/EBIT: 29.8
Negative Multiple: -207.1 		N/A N/A
US
Netflix Inc
NASDAQ:NFLX
32
25%
1.3
US
Walt Disney Co
NYSE:DIS
16.8
17%
1
LU
Spotify Technology SA
NYSE:SPOT
47.4
42%
1.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
56.1
62%
0.9
NL
Universal Music Group NV
AEX:UMG
8.5
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
43.9
36%
1.2
US
Live Nation Entertainment Inc
NYSE:LYV
24.6
14%
1.8
CN
Tencent Music Entertainment Group
NYSE:TME
18.6
23%
0.8
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -124.4 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
20.7
18%
1.1

See Also

Summary
EDR intrinsic value, competitors valuation, and company profile.
DCF Valuation
EDR stock valuation using Discount Cash Flow valuation method.
Relative Valuation
EDR stock valuation using valuation multiples.
Wall Street Estimates
EDR price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
EDR stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 304,200+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.