Borussia Dortmund GmbH & Co KGaA banner

Borussia Dortmund GmbH & Co KGaA
OTC:BORUF

Watchlist Manager
Borussia Dortmund GmbH & Co KGaA Logo
Borussia Dortmund GmbH & Co KGaA
OTC:BORUF
Watchlist
Price: 3.55 USD Market Closed
Market Cap: $391.8m

Relative Value

The Relative Value of one BORUF stock under the Base Case scenario is 5.77 USD. Compared to the current market price of 3.55 USD, Borussia Dortmund GmbH & Co KGaA is Undervalued by 39%.

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.

BORUF Relative Value
Base Case
5.77 USD
Undervaluation 39%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

BORUF Competitors Multiples
Borussia Dortmund GmbH & Co KGaA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DE
Borussia Dortmund GmbH & Co KGaA
OTC:BORUF
342.7m USD 0.6 19.7 2.7 14.6
US
Netflix Inc
NASDAQ:NFLX
415.1B USD 9.2 37.8 13.9 31.3
US
Walt Disney Co
NYSE:DIS
183.3B USD 1.9 15 11.2 15.7
LU
Spotify Technology SA
NYSE:SPOT
112.2B USD 5.5 43 37.4 39.2
US
Warner Bros Discovery Inc
NASDAQ:WBD
68.8B USD 1.8 94.8 5.1 73.9
US
TKO Group Holdings Inc
NYSE:TKO
39.6B USD 9.1 173 27.9 41.8
US
Live Nation Entertainment Inc
NYSE:LYV
39B USD 1.5 -707.9 21 31.9
NL
Universal Music Group NV
AEX:UMG
32.3B EUR 2.6 21.1 17.2 17.2
CN
Tencent Music Entertainment Group
NYSE:TME
21.2B USD 4.6 13.4 13.8 13.8
US
Roku Inc
NASDAQ:ROKU
14.8B USD 3.1 168 188.8 -4 893.2
FR
Bollore SE
PAR:BOL
12.5B EUR 8.1 -7.4 -11.2 -10.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
Borussia Dortmund GmbH & Co KGaA
OTC:BORUF
Average EV/EBITDA: 33.9
2.7
4%
0.7
US
Netflix Inc
NASDAQ:NFLX
13.9
-7%
N/A
US
Walt Disney Co
NYSE:DIS
11.2
11%
1
LU
Spotify Technology SA
NYSE:SPOT
37.4
30%
1.2
US
Warner Bros Discovery Inc
NASDAQ:WBD
5.1
-23%
N/A
US
TKO Group Holdings Inc
NYSE:TKO
27.9
22%
1.3
US
Live Nation Entertainment Inc
NYSE:LYV
21
21%
1
NL
Universal Music Group NV
AEX:UMG
17.2
22%
0.8
CN
Tencent Music Entertainment Group
NYSE:TME
13.8
22%
0.6
US
Roku Inc
NASDAQ:ROKU
188.8
149%
1.3
FR
Bollore SE
PAR:BOL
Negative Multiple: -11.2 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DE
Borussia Dortmund GmbH & Co KGaA
OTC:BORUF
Average EV/EBIT: 31
14.6
35%
0.4
US
Netflix Inc
NASDAQ:NFLX
31.3
20%
1.6
US
Walt Disney Co
NYSE:DIS
15.7
16%
1
LU
Spotify Technology SA
NYSE:SPOT
39.2
30%
1.3
US
Warner Bros Discovery Inc
NASDAQ:WBD
73.9
21%
3.5
US
TKO Group Holdings Inc
NYSE:TKO
41.8
29%
1.4
US
Live Nation Entertainment Inc
NYSE:LYV
31.9
22%
1.5
NL
Universal Music Group NV
AEX:UMG
17.2
11%
1.6
CN
Tencent Music Entertainment Group
NYSE:TME
13.8
23%
0.6
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -4 893.2 N/A N/A
FR
Bollore SE
PAR:BOL
Negative Multiple: -10.7 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