Deezer SA
PAR:DEEZR

Watchlist Manager
Deezer SA Logo
Deezer SA
PAR:DEEZR
Watchlist
Price: 1.125 EUR
Market Cap: €134.1m

Relative Value

The Relative Value of one DEEZR stock under the Base Case scenario is 2.34 EUR. Compared to the current market price of 1.125 EUR, Deezer SA is Undervalued by 52%.

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.

DEEZR Relative Value
Base Case
2.34 EUR
Undervaluation 52%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

DEEZR Competitors Multiples
Deezer SA 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
Deezer SA
PAR:DEEZR
133.9m EUR 0.2 -9.4 -14.4 -6.6
US
Netflix Inc
NASDAQ:NFLX
348B USD 7.7 31.7 11.7 26.4
US
Walt Disney Co
NYSE:DIS
198.7B USD 2.1 16.2 12 16.8
LU
Spotify Technology SA
NYSE:SPOT
98.7B USD 4.9 59.5 36 38
US
Warner Bros Discovery Inc
NASDAQ:WBD
69.2B USD 1.8 142.5 5 56.2
NL
Universal Music Group NV
AEX:UMG
36.7B EUR 2.5 6.8 7.8 7.8
US
TKO Group Holdings Inc
NYSE:TKO
41.2B USD 9.6 182.2 30.7 43.9
US
Live Nation Entertainment Inc
NYSE:LYV
34.9B USD 1.4 108 17.8 26.2
CN
Tencent Music Entertainment Group
NYSE:TME
26.2B USD 5.7 16.6 17.7 17.7
FR
Bollore SE
PAR:BOL
13.6B EUR 8.8 -8 -13.1 -12.5
US
Warner Music Group Corp
NASDAQ:WMG
16.2B USD 2.4 54.8 14.6 20
P/E Multiple
Earnings Growth PEG
FR
Deezer SA
PAR:DEEZR
Average P/E: 68.7
Negative Multiple: -9.4
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
31.7
21%
1.5
US
Walt Disney Co
NYSE:DIS
16.2
6%
2.7
LU
Spotify Technology SA
NYSE:SPOT
59.5
42%
1.4
US
Warner Bros Discovery Inc
NASDAQ:WBD
142.5
N/A N/A
NL
Universal Music Group NV
AEX:UMG
6.8
2%
3.4
US
TKO Group Holdings Inc
NYSE:TKO
182.2
430%
0.4
US
Live Nation Entertainment Inc
NYSE:LYV
108
6%
18
CN
Tencent Music Entertainment Group
NYSE:TME
16.6
22%
0.8
FR
Bollore SE
PAR:BOL
Negative Multiple: -8
-39%
N/A
US
Warner Music Group Corp
NASDAQ:WMG
54.8
41%
1.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FR
Deezer SA
PAR:DEEZR
Average EV/EBITDA: 17
Negative Multiple: -14.4
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
11.7
-7%
N/A
US
Walt Disney Co
NYSE:DIS
12
10%
1.2
LU
Spotify Technology SA
NYSE:SPOT
36
40%
0.9
US
Warner Bros Discovery Inc
NASDAQ:WBD
5
-25%
N/A
NL
Universal Music Group NV
AEX:UMG
7.8
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
30.7
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
17.8
18%
1
CN
Tencent Music Entertainment Group
NYSE:TME
17.7
22%
0.8
FR
Bollore SE
PAR:BOL
Negative Multiple: -13.1 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
14.6
15%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FR
Deezer SA
PAR:DEEZR
Average EV/EBIT: 28.1
Negative Multiple: -6.6
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
26.4
20%
1.3
US
Walt Disney Co
NYSE:DIS
16.8
17%
1
LU
Spotify Technology SA
NYSE:SPOT
38
41%
0.9
US
Warner Bros Discovery Inc
NASDAQ:WBD
56.2
59%
1
NL
Universal Music Group NV
AEX:UMG
7.8
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
43.9
35%
1.3
US
Live Nation Entertainment Inc
NYSE:LYV
26.2
13%
2
CN
Tencent Music Entertainment Group
NYSE:TME
17.7
23%
0.8
FR
Bollore SE
PAR:BOL
Negative Multiple: -12.5 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
20
18%
1.1