Tencent Music Entertainment Group
NYSE:TME

Watchlist Manager
Tencent Music Entertainment Group Logo
Tencent Music Entertainment Group
NYSE:TME
Watchlist
Price: 17.38 USD 0.12% Market Closed
Market Cap: 26.8B USD

Relative Value

The Relative Value of one TME stock under the Base Case scenario is 13.54 USD. Compared to the current market price of 17.38 USD, Tencent Music Entertainment Group is Overvalued by 22%.

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.

TME Relative Value
Base Case
13.54 USD
Overvaluation 22%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
3
vs Industry
13
Median 3Y
3.2
Median 5Y
4.1
Industry
1.5
Forward
6.1
vs History
58
vs Industry
17
Median 3Y
19.9
Median 5Y
21.3
Industry
17.7
Forward
22.3
vs History
25
vs Industry
21
Median 3Y
12.4
Median 5Y
13.1
Industry
11.1
vs History
31
vs Industry
23
Median 3Y
12.9
Median 5Y
15
Industry
15.5
vs History
22
vs Industry
24
Median 3Y
1.8
Median 5Y
1.9
Industry
1.8
vs History
6
vs Industry
15
Median 3Y
2.7
Median 5Y
3.5
Industry
1.6
Forward
5.4
vs History
20
vs Industry
14
Median 3Y
8.2
Median 5Y
8.9
Industry
3.4
vs History
33
vs Industry
14
Median 3Y
16.2
Median 5Y
17.2
Industry
8.7
Forward
14.8
vs History
38
vs Industry
17
Median 3Y
16.9
Median 5Y
19.2
Industry
12.4
Forward
15.1
vs History
25
vs Industry
21
Median 3Y
10.2
Median 5Y
10.8
Industry
10.8
vs History
30
vs Industry
24
Median 3Y
10.6
Median 5Y
12.5
Industry
13.4
vs History
23
vs Industry
19
Median 3Y
1.7
Median 5Y
1.9
Industry
1.4

Multiples Across Competitors

TME Competitors Multiples
Tencent Music Entertainment Group Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Tencent Music Entertainment Group
NYSE:TME
26.8B USD 6.7 20.3 21.7 21.7
US
Netflix Inc
NASDAQ:NFLX
521B USD 13 56.2 19.6 47.3
US
Walt Disney Co
NYSE:DIS
208.7B USD 2.2 23.4 12.7 17.5
LU
Spotify Technology SA
NYSE:SPOT
137.6B USD 7.4 103.1 61.8 66.1
NL
Universal Music Group NV
AEX:UMG
49.4B EUR 4.2 23.7 23.4 28.8
US
TKO Group Holdings Inc
NYSE:TKO
32.1B USD 24 189.7 92.2 121.9
US
Live Nation Entertainment Inc
NYSE:LYV
31.7B USD 1.4 45.7 16.9 24.6
US
Warner Bros Discovery Inc
NASDAQ:WBD
24.8B USD 0.6 -2.3 2.7 68.4
FR
Bollore SE
PAR:BOL
15.7B EUR 5 8.6 12.2 -35
US
Endeavor Group Holdings Inc
NYSE:EDR
13.8B USD 1.9 -17.6 34.6 -207.1
US
Warner Music Group Corp
NASDAQ:WMG
13.5B USD 2.1 30.2 14.4 20.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Tencent Music Entertainment Group
NYSE:TME
Average EV/EBIT: 46.3
21.7
23%
0.9
US
Netflix Inc
NASDAQ:NFLX
47.3
22%
2.2
US
Walt Disney Co
NYSE:DIS
17.5
19%
0.9
LU
Spotify Technology SA
NYSE:SPOT
66.1
42%
1.6
NL
Universal Music Group NV
AEX:UMG
28.8
18%
1.6
US
TKO Group Holdings Inc
NYSE:TKO
121.9
51%
2.4
US
Live Nation Entertainment Inc
NYSE:LYV
24.6
18%
1.4
US
Warner Bros Discovery Inc
NASDAQ:WBD
68.4
51%
1.3
FR
Bollore SE
PAR:BOL
Negative Multiple: -35 N/A N/A
US
Endeavor Group Holdings Inc
NYSE:EDR
Negative Multiple: -207.1 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
20.1
11%
1.8