Endeavor Group Holdings Inc
NYSE:EDR

Watchlist Manager
Endeavor Group Holdings Inc Logo
Endeavor Group Holdings Inc
NYSE:EDR
Watchlist
Price: 28.76 USD -0.31% Market Closed
Market Cap: 13.5B USD
Have any thoughts about
Endeavor Group Holdings Inc?
Write Note

Intrinsic Value

The intrinsic value of one EDR stock under the Base Case scenario is 46.15 USD. Compared to the current market price of 28.76 USD, Endeavor Group Holdings Inc is Undervalued by 38%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

EDR Intrinsic Value
46.15 USD
Undervaluation 38%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Endeavor Group Holdings Inc

Intrinsic Value History
Dive into the past to invest in the future

Uncover deeper insights with the Valuation History. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start now and learn if your stock is truly undervalued or overvalued!

Start Valuation
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
EDR
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for EDR cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

Endeavor’s growing dependence on UFC as its primary cash engine could expose the company to outsized revenue swings if the sport’s global appeal plateaus or if key fighters fail to gain mainstream traction.

Elevated debt levels tied to multiple acquisitions and expansions may constrain Endeavor’s financial flexibility, raising refinancing risk and vulnerability to macroeconomic shocks in the entertainment industry.

Heightened competition for media rights in sports and entertainment, combined with increased scrutiny of representation fees, could squeeze Endeavor’s margins and limit growth in its talent-management divisions.

Bull Theses

Endeavor’s diversified portfolio—spanning UFC, talent representation under WME, and live events—creates multiple revenue streams and mitigates dependence on any single segment.

Ongoing global expansion of UFC, including regional events and content deals, is poised to tap new audiences, driving the growth of Endeavor’s most profitable sports asset.

Endeavor’s strategic acquisitions, such as On Location, broaden its capabilities in hospitality and experiential offerings, positioning the company to leverage cross-promotional synergies and enhance its revenue base.

Show More Less
How do you feel about EDR?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Endeavor Group Holdings Inc

Provide an overview of the primary business activities
of Endeavor Group Holdings Inc.

What unique competitive advantages
does Endeavor Group Holdings Inc hold over its rivals?

What risks and challenges
does Endeavor Group Holdings Inc face in the near future?

Has there been any significant insider trading activity
in Endeavor Group Holdings Inc recently?

Summarize the latest earnings call
of Endeavor Group Holdings Inc.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Endeavor Group Holdings Inc.

Provide P/S
for Endeavor Group Holdings Inc.

Provide P/E
for Endeavor Group Holdings Inc.

Provide P/OCF
for Endeavor Group Holdings Inc.

Provide P/FCFE
for Endeavor Group Holdings Inc.

Provide P/B
for Endeavor Group Holdings Inc.

Provide EV/S
for Endeavor Group Holdings Inc.

Provide EV/GP
for Endeavor Group Holdings Inc.

Provide EV/EBITDA
for Endeavor Group Holdings Inc.

Provide EV/EBIT
for Endeavor Group Holdings Inc.

Provide EV/OCF
for Endeavor Group Holdings Inc.

Provide EV/FCFF
for Endeavor Group Holdings Inc.

Provide EV/IC
for Endeavor Group Holdings Inc.

Show me price targets
for Endeavor Group Holdings Inc made by professional analysts.

What are the Revenue projections
for Endeavor Group Holdings Inc?

How accurate were the past Revenue estimates
for Endeavor Group Holdings Inc?

What are the Net Income projections
for Endeavor Group Holdings Inc?

How accurate were the past Net Income estimates
for Endeavor Group Holdings Inc?

What are the EPS projections
for Endeavor Group Holdings Inc?

How accurate were the past EPS estimates
for Endeavor Group Holdings Inc?

What are the EBIT projections
for Endeavor Group Holdings Inc?

How accurate were the past EBIT estimates
for Endeavor Group Holdings Inc?

Compare the revenue forecasts
for Endeavor Group Holdings Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Endeavor Group Holdings Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Endeavor Group Holdings Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Endeavor Group Holdings Inc compared to its peers.

Compare the P/E ratios
of Endeavor Group Holdings Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Endeavor Group Holdings Inc with its peers.

Analyze the financial leverage
of Endeavor Group Holdings Inc compared to its main competitors.

Show all profitability ratios
for Endeavor Group Holdings Inc.

Provide ROE
for Endeavor Group Holdings Inc.

Provide ROA
for Endeavor Group Holdings Inc.

Provide ROIC
for Endeavor Group Holdings Inc.

Provide ROCE
for Endeavor Group Holdings Inc.

Provide Gross Margin
for Endeavor Group Holdings Inc.

Provide Operating Margin
for Endeavor Group Holdings Inc.

Provide Net Margin
for Endeavor Group Holdings Inc.

Provide FCF Margin
for Endeavor Group Holdings Inc.

Show all solvency ratios
for Endeavor Group Holdings Inc.

Provide D/E Ratio
for Endeavor Group Holdings Inc.

Provide D/A Ratio
for Endeavor Group Holdings Inc.

Provide Interest Coverage Ratio
for Endeavor Group Holdings Inc.

Provide Altman Z-Score Ratio
for Endeavor Group Holdings Inc.

Provide Quick Ratio
for Endeavor Group Holdings Inc.

Provide Current Ratio
for Endeavor Group Holdings Inc.

Provide Cash Ratio
for Endeavor Group Holdings Inc.

What is the historical Revenue growth
over the last 5 years for Endeavor Group Holdings Inc?

What is the historical Net Income growth
over the last 5 years for Endeavor Group Holdings Inc?

What is the current Free Cash Flow
of Endeavor Group Holdings Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for Endeavor Group Holdings Inc.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Endeavor Group Holdings Inc

Current Assets 4B
Cash & Short-Term Investments 1.2B
Receivables 881m
Other Current Assets 1.9B
Non-Current Assets 16.5B
Long-Term Investments 401m
PP&E 1.2B
Intangibles 13.2B
Other Non-Current Assets 1.8B
Current Liabilities 5B
Accounts Payable 491.9m
Accrued Liabilities 949.2m
Other Current Liabilities 3.6B
Non-Current Liabilities 11.6B
Long-Term Debt 3.4B
Other Non-Current Liabilities 8.1B
Efficiency

Free Cash Flow Analysis
Endeavor Group Holdings Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Endeavor Group Holdings Inc

Revenue
7.1B USD
Cost of Revenue
-3.3B USD
Gross Profit
3.8B USD
Operating Expenses
-3.9B USD
Operating Income
-77.2m USD
Other Expenses
-703.8m USD
Net Income
-781m USD
Fundamental Scores

EDR Profitability Score
Profitability Due Diligence

Endeavor Group Holdings Inc's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive 3-Years Revenue Growth
ROE is Increasing
Exceptional 1-Year Revenue Growth
48/100
Profitability
Score

Endeavor Group Holdings Inc's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

EDR Solvency Score
Solvency Due Diligence

Endeavor Group Holdings Inc's solvency score is 29/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Positive Net Debt
29/100
Solvency
Score

Endeavor Group Holdings Inc's solvency score is 29/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

EDR Price Targets Summary
Endeavor Group Holdings Inc

Wall Street analysts forecast EDR stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for EDR is 28.71 USD with a low forecast of 27.78 USD and a high forecast of 33.6 USD.

Lowest
Price Target
27.78 USD
3% Downside
Average
Price Target
28.71 USD
0% Downside
Highest
Price Target
33.6 USD
17% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for EDR is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

EDR Insider Trading
Buy and sell transactions by insiders

EDR News

Other Videos
What is the Intrinsic Value of one EDR stock?

The intrinsic value of one EDR stock under the Base Case scenario is 46.15 USD.

Is EDR stock undervalued or overvalued?

Compared to the current market price of 28.76 USD, Endeavor Group Holdings Inc is Undervalued by 38%.

Back to Top