Bollore SE banner

Bollore SE
PAR:BOL

Watchlist Manager
Bollore SE Logo
Bollore SE
PAR:BOL
Watchlist
Price: 4.418 EUR 0.32%
Market Cap: €12.4B

Relative Value

The Relative Value of one BOL stock under the Base Case scenario is 1.044 EUR. Compared to the current market price of 4.418 EUR, Bollore SE is Overvalued by 76%.

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.

BOL Relative Value
Base Case
1.044 EUR
Overvaluation 76%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

BOL Competitors Multiples
Bollore SE Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
FR
Bollore SE
PAR:BOL
12.3B EUR 8 -7.3 -11 -10.5
US
Netflix Inc
NASDAQ:NFLX
402.4B USD 8.9 36.6 13.5 30.5
US
Walt Disney Co
NYSE:DIS
179B USD 1.9 14.6 11 15.3
LU
Spotify Technology SA
NYSE:SPOT
106.2B USD 5.2 40.7 35.2 36.9
US
Warner Bros Discovery Inc
NASDAQ:WBD
67.3B USD 1.8 92.7 5.1 72.8
US
TKO Group Holdings Inc
NYSE:TKO
37.7B USD 8.7 164.9 26.7 40
NL
Universal Music Group NV
AEX:UMG
33B EUR 2.7 21.7 17.7 17.7
US
Live Nation Entertainment Inc
NYSE:LYV
36.2B USD 1.4 -657.4 19.5 29.7
CN
Tencent Music Entertainment Group
NYSE:TME
21.9B USD 4.7 13.8 14.3 14.3
US
Roku Inc
NASDAQ:ROKU
13.6B USD 2.9 153.7 169.8 -4 399.7
US
Warner Music Group Corp
NASDAQ:WMG
14.2B USD 2.1 47.7 12.7 17.6
P/E Multiple
Earnings Growth PEG
FR
Bollore SE
PAR:BOL
Average P/E: 65.2
Negative Multiple: -7.3
-40%
N/A
US
Netflix Inc
NASDAQ:NFLX
36.6
21%
1.7
US
Walt Disney Co
NYSE:DIS
14.6
6%
2.4
LU
Spotify Technology SA
NYSE:SPOT
40.7
22%
1.9
US
Warner Bros Discovery Inc
NASDAQ:WBD
92.7
N/A N/A
US
TKO Group Holdings Inc
NYSE:TKO
164.9
31%
5.3
NL
Universal Music Group NV
AEX:UMG
21.7
14%
1.6
US
Live Nation Entertainment Inc
NYSE:LYV
Negative Multiple: -657.4 N/A N/A
CN
Tencent Music Entertainment Group
NYSE:TME
13.8
22%
0.6
US
Roku Inc
NASDAQ:ROKU
153.7
94%
1.6
US
Warner Music Group Corp
NASDAQ:WMG
47.7
42%
1.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FR
Bollore SE
PAR:BOL
Average EV/EBITDA: 32.6
Negative Multiple: -11
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
13.5
-7%
N/A
US
Walt Disney Co
NYSE:DIS
11
11%
1
LU
Spotify Technology SA
NYSE:SPOT
35.2
30%
1.2
US
Warner Bros Discovery Inc
NASDAQ:WBD
5.1
-23%
N/A
US
TKO Group Holdings Inc
NYSE:TKO
26.7
22%
1.2
NL
Universal Music Group NV
AEX:UMG
17.7
22%
0.8
US
Live Nation Entertainment Inc
NYSE:LYV
19.5
21%
0.9
CN
Tencent Music Entertainment Group
NYSE:TME
14.3
22%
0.7
US
Roku Inc
NASDAQ:ROKU
169.8
149%
1.1
US
Warner Music Group Corp
NASDAQ:WMG
12.7
16%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FR
Bollore SE
PAR:BOL
Average EV/EBIT: 30.5
Negative Multiple: -10.5
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
30.5
20%
1.5
US
Walt Disney Co
NYSE:DIS
15.3
16%
1
LU
Spotify Technology SA
NYSE:SPOT
36.9
30%
1.2
US
Warner Bros Discovery Inc
NASDAQ:WBD
72.8
21%
3.5
US
TKO Group Holdings Inc
NYSE:TKO
40
29%
1.4
NL
Universal Music Group NV
AEX:UMG
17.7
11%
1.6
US
Live Nation Entertainment Inc
NYSE:LYV
29.7
22%
1.3
CN
Tencent Music Entertainment Group
NYSE:TME
14.3
23%
0.6
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -4 399.7 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
17.6
20%
0.9
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