Avex Inc banner

Avex Inc
OTC:AVEXF

Watchlist Manager
Avex Inc Logo
Avex Inc
OTC:AVEXF
Watchlist
Price: 8 USD Market Closed
Market Cap: $363.1m

Relative Value

The Relative Value of one AVEXF stock under the Base Case scenario is 9.24 USD. Compared to the current market price of 8 USD, Avex Inc is Undervalued by 13%.

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.

AVEXF Relative Value
Base Case
9.24 USD
Undervaluation 13%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

AVEXF Competitors Multiples
Avex Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Avex Inc
OTC:AVEXF
52B USD 0.4 25 4.6 7.3
US
Netflix Inc
NASDAQ:NFLX
400.6B USD 8.9 36.5 13.5 30.4
US
Walt Disney Co
NYSE:DIS
181.9B USD 1.9 14.8 11.2 15.6
LU
Spotify Technology SA
NYSE:SPOT
105.9B USD 5.2 40.6 35.1 36.7
US
Warner Bros Discovery Inc
NASDAQ:WBD
69B USD 1.9 95 5.1 74
US
TKO Group Holdings Inc
NYSE:TKO
39.2B USD 9 171.2 27.6 41.5
US
Live Nation Entertainment Inc
NYSE:LYV
39B USD 1.5 -708 21 31.9
NL
Universal Music Group NV
AEX:UMG
32.6B EUR 2.6 21.2 17.3 17.3
CN
Tencent Music Entertainment Group
NYSE:TME
20.6B USD 4.4 13 13.3 13.3
US
Roku Inc
NASDAQ:ROKU
14.9B USD 3.2 168.9 190.1 -4 926.2
FR
Bollore SE
PAR:BOL
12.6B EUR 8.2 -7.4 -11.5 -10.9
P/E Multiple
Earnings Growth PEG
JP
Avex Inc
OTC:AVEXF
Average P/E: 65.1
25
89%
0.3
US
Netflix Inc
NASDAQ:NFLX
36.5
21%
1.7
US
Walt Disney Co
NYSE:DIS
14.8
6%
2.5
LU
Spotify Technology SA
NYSE:SPOT
40.6
22%
1.8
US
Warner Bros Discovery Inc
NASDAQ:WBD
95
N/A N/A
US
TKO Group Holdings Inc
NYSE:TKO
171.2
31%
5.5
US
Live Nation Entertainment Inc
NYSE:LYV
Negative Multiple: -708 N/A N/A
NL
Universal Music Group NV
AEX:UMG
21.2
14%
1.5
CN
Tencent Music Entertainment Group
NYSE:TME
13
22%
0.6
US
Roku Inc
NASDAQ:ROKU
168.9
94%
1.8
FR
Bollore SE
PAR:BOL
Negative Multiple: -7.4
-40%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Avex Inc
OTC:AVEXF
Average EV/EBITDA: 33.9
4.6
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
13.5
-7%
N/A
US
Walt Disney Co
NYSE:DIS
11.2
11%
1
LU
Spotify Technology SA
NYSE:SPOT
35.1
30%
1.2
US
Warner Bros Discovery Inc
NASDAQ:WBD
5.1
-23%
N/A
US
TKO Group Holdings Inc
NYSE:TKO
27.6
22%
1.3
US
Live Nation Entertainment Inc
NYSE:LYV
21
21%
1
NL
Universal Music Group NV
AEX:UMG
17.3
22%
0.8
CN
Tencent Music Entertainment Group
NYSE:TME
13.3
22%
0.6
US
Roku Inc
NASDAQ:ROKU
190.1
149%
1.3
FR
Bollore SE
PAR:BOL
Negative Multiple: -11.5 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Avex Inc
OTC:AVEXF
Average EV/EBIT: 29.8
7.3
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
30.4
20%
1.5
US
Walt Disney Co
NYSE:DIS
15.6
16%
1
LU
Spotify Technology SA
NYSE:SPOT
36.7
30%
1.2
US
Warner Bros Discovery Inc
NASDAQ:WBD
74
21%
3.5
US
TKO Group Holdings Inc
NYSE:TKO
41.5
29%
1.4
US
Live Nation Entertainment Inc
NYSE:LYV
31.9
22%
1.5
NL
Universal Music Group NV
AEX:UMG
17.3
11%
1.6
CN
Tencent Music Entertainment Group
NYSE:TME
13.3
23%
0.6
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -4 926.2 N/A N/A
FR
Bollore SE
PAR:BOL
Negative Multiple: -10.9 N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett