H

Headsup Entertainment International Inc
OTC:HDUP

Watchlist Manager
Headsup Entertainment International Inc
OTC:HDUP
Watchlist
Price: 0.0045 USD -2.17% Market Closed
Market Cap: 1.1m USD

Relative Value

HDUP latest financial reports are more than 25 years old.
HDUP doesn't have a meaningful market cap.

There is not enough data to reliably calculate the relative value of HDUP.

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.

HDUP Relative Value
Base Case
Not Available
H
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
vs Industry
Median 3Y
0.2
Median 5Y
0.8
Industry
1.5
vs History
vs Industry
Median 3Y
-0.8
Median 5Y
-2.9
Industry
17.1
vs History
vs Industry
Median 3Y
-1.2
Median 5Y
-4.7
Industry
11.1
vs History
vs Industry
Median 3Y
-16.9
Median 5Y
-64.2
Industry
15.6
vs History
vs Industry
Median 3Y
0.7
Median 5Y
2.8
Industry
1.8
vs History
vs Industry
Median 3Y
0.9
Median 5Y
1.5
Industry
1.6
vs History
vs Industry
Median 3Y
3.8
Median 5Y
6.5
Industry
3.6
vs History
vs Industry
Median 3Y
-5
Median 5Y
-8.6
Industry
8.9
vs History
vs Industry
Median 3Y
-3.5
Median 5Y
-6.1
Industry
12.7
vs History
vs Industry
Median 3Y
-4.8
Median 5Y
-8.2
Industry
10.7
vs History
vs Industry
Median 3Y
-4.2
Median 5Y
-7.1
Industry
12.6
vs History
vs Industry
Median 3Y
0.8
Median 5Y
1.4
Industry
1.5

Multiples Across Competitors

HDUP Competitors Multiples
Headsup Entertainment International 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
CA
Headsup Entertainment International Inc
OTC:HDUP
1.1m USD 0.1 -0.5 -4.5 -3.2
US
Netflix Inc
NASDAQ:NFLX
400.2B USD 9.2 38.2 14.1 32.1
US
Walt Disney Co
NYSE:DIS
201.1B USD 2.1 16.4 12 16.7
LU
Spotify Technology SA
NYSE:SPOT
123.9B USD 6.2 74.7 46.6 49.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
73.2B USD 1.9 150.6 5.2 58.6
NL
Universal Music Group NV
AEX:UMG
40.4B EUR 2.7 7.2 8.5 8.5
US
TKO Group Holdings Inc
NYSE:TKO
38.4B USD 9.2 174.2 28.5 40.7
US
Live Nation Entertainment Inc
NYSE:LYV
32.2B USD 1.3 102.2 16.4 24.2
CN
Tencent Music Entertainment Group
NYSE:TME
28B USD 6.2 18.3 19 19
US
Roku Inc
NASDAQ:ROKU
15.9B USD 3.5 -567.7 -170.9 -123.1
FR
Bollore SE
PAR:BOL
12.8B EUR 8.3 -7.6 -11.8 -11.2
P/E Multiple
Earnings Growth PEG
CA
H
Headsup Entertainment International Inc
OTC:HDUP
Average P/E: 72.7
Negative Multiple: -0.5
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
38.2
25%
1.5
US
Walt Disney Co
NYSE:DIS
16.4
6%
2.7
LU
Spotify Technology SA
NYSE:SPOT
74.7
42%
1.8
US
Warner Bros Discovery Inc
NASDAQ:WBD
150.6
N/A N/A
NL
Universal Music Group NV
AEX:UMG
7.2
2%
3.6
US
TKO Group Holdings Inc
NYSE:TKO
174.2
435%
0.4
US
Live Nation Entertainment Inc
NYSE:LYV
102.2
7%
14.6
CN
Tencent Music Entertainment Group
NYSE:TME
18.3
22%
0.8
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -567.7 N/A N/A
FR
Bollore SE
PAR:BOL
Negative Multiple: -7.6
-39%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
H
Headsup Entertainment International Inc
OTC:HDUP
Average EV/EBITDA: 18.8
Negative Multiple: -4.5
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
14.1
-7%
N/A
US
Walt Disney Co
NYSE:DIS
12
10%
1.2
LU
Spotify Technology SA
NYSE:SPOT
46.6
40%
1.2
US
Warner Bros Discovery Inc
NASDAQ:WBD
5.2
-26%
N/A
NL
Universal Music Group NV
AEX:UMG
8.5
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
28.5
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
16.4
19%
0.9
CN
Tencent Music Entertainment Group
NYSE:TME
19
22%
0.9
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -170.9 N/A N/A
FR
Bollore SE
PAR:BOL
Negative Multiple: -11.8 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
H
Headsup Entertainment International Inc
OTC:HDUP
Average EV/EBIT: 31.1
Negative Multiple: -3.2
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
32.1
25%
1.3
US
Walt Disney Co
NYSE:DIS
16.7
17%
1
LU
Spotify Technology SA
NYSE:SPOT
49.1
42%
1.2
US
Warner Bros Discovery Inc
NASDAQ:WBD
58.6
62%
0.9
NL
Universal Music Group NV
AEX:UMG
8.5
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
40.7
36%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
24.2
14%
1.7
CN
Tencent Music Entertainment Group
NYSE:TME
19
23%
0.8
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -123.1 N/A N/A
FR
Bollore SE
PAR:BOL
Negative Multiple: -11.2 N/A N/A