
Endeavor Group Holdings Inc
NYSE:EDR

US |
![]() |
Johnson & Johnson
NYSE:JNJ
|
Pharmaceuticals
|
US |
![]() |
Berkshire Hathaway Inc
NYSE:BRK.A
|
Financial Services
|
US |
![]() |
Bank of America Corp
NYSE:BAC
|
Banking
|
US |
![]() |
Mastercard Inc
NYSE:MA
|
Technology
|
US |
![]() |
UnitedHealth Group Inc
NYSE:UNH
|
Health Care
|
US |
![]() |
Exxon Mobil Corp
NYSE:XOM
|
Energy
|
US |
![]() |
Pfizer Inc
NYSE:PFE
|
Pharmaceuticals
|
US |
![]() |
Palantir Technologies Inc
NYSE:PLTR
|
Technology
|
US |
![]() |
Nike Inc
NYSE:NKE
|
Textiles, Apparel & Luxury Goods
|
US |
![]() |
Visa Inc
NYSE:V
|
Technology
|
CN |
![]() |
Alibaba Group Holding Ltd
NYSE:BABA
|
Retail
|
US |
![]() |
3M Co
NYSE:MMM
|
Industrial Conglomerates
|
US |
![]() |
JPMorgan Chase & Co
NYSE:JPM
|
Banking
|
US |
![]() |
Coca-Cola Co
NYSE:KO
|
Beverages
|
US |
![]() |
Walmart Inc
NYSE:WMT
|
Retail
|
US |
![]() |
Verizon Communications Inc
NYSE:VZ
|
Telecommunication
|
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
52 Week Range |
24.4836
35.5
|
Price Target |
|
We'll email you a reminder when the closing price reaches USD.
Choose the stock you wish to monitor with a price alert.
![]() |
Johnson & Johnson
NYSE:JNJ
|
US |
![]() |
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
![]() |
Bank of America Corp
NYSE:BAC
|
US |
![]() |
Mastercard Inc
NYSE:MA
|
US |
![]() |
UnitedHealth Group Inc
NYSE:UNH
|
US |
![]() |
Exxon Mobil Corp
NYSE:XOM
|
US |
![]() |
Pfizer Inc
NYSE:PFE
|
US |
![]() |
Palantir Technologies Inc
NYSE:PLTR
|
US |
![]() |
Nike Inc
NYSE:NKE
|
US |
![]() |
Visa Inc
NYSE:V
|
US |
![]() |
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
![]() |
3M Co
NYSE:MMM
|
US |
![]() |
JPMorgan Chase & Co
NYSE:JPM
|
US |
![]() |
Coca-Cola Co
NYSE:KO
|
US |
![]() |
Walmart Inc
NYSE:WMT
|
US |
![]() |
Verizon Communications Inc
NYSE:VZ
|
US |
This alert will be permanently deleted.

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:

Valuation History
Endeavor Group Holdings Inc
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!
Stock is trading at its lowest valuation over the past 5 years.

Valuation History
Historical valuation for EDR cannot be conducted due to limitations such as insufficient data or other constraints.
Fundamental Analysis
Select up to 3 indicators:
Select up to 3 indicators:

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.
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.

Revenue & Expenses Breakdown
Endeavor Group Holdings Inc
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 |
Free Cash Flow Analysis
Endeavor Group Holdings Inc
USD | |
Free Cash Flow | USD |
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
|
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.

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.

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
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.
Dividends
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?
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%.