Deezer SA
PAR:DEEZR

Watchlist Manager
Deezer SA Logo
Deezer SA
PAR:DEEZR
Watchlist
Price: 1.035 EUR -1.9% Market Closed
Market Cap: 123.4m EUR

Relative Value

The Relative Value of one DEEZR stock under the Base Case scenario is 2.609 EUR. Compared to the current market price of 1.035 EUR, Deezer SA is Undervalued by 60%.

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
2.609 EUR
Undervaluation 60%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
63
vs Industry
80
Median 3Y
0.4
Median 5Y
0.3
Industry
1.5
Forward
0.2
vs History
vs Industry
Median 3Y
-4.5
Median 5Y
-6.3
Industry
17.2
Forward
-10.6
vs History
9
vs Industry
Median 3Y
-4.3
Median 5Y
-6.2
Industry
11
vs History
vs Industry
Median 3Y
-4.5
Median 5Y
-7.9
Industry
15.5
vs History
vs Industry
Median 3Y
-0.9
Median 5Y
-1.2
Industry
1.8
vs History
61
vs Industry
79
Median 3Y
0.3
Median 5Y
0.3
Industry
1.6
Forward
0.1
vs History
61
vs Industry
58
Median 3Y
1.9
Median 5Y
1.4
Industry
3.5
vs History
vs Industry
Median 3Y
-5
Median 5Y
-8.8
Industry
8.9
Forward
-28.2
vs History
vs Industry
Median 3Y
-3.8
Median 5Y
-6
Industry
12.7
Forward
-5
vs History
12
vs Industry
Median 3Y
-3.2
Median 5Y
-5.7
Industry
10.6
vs History
9
vs Industry
Median 3Y
-3.1
Median 5Y
-5.5
Industry
12.6
vs History
vs Industry
Median 3Y
-1.2
Median 5Y
-1.4
Industry
1.4

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
125.5m EUR 0.2 -8.7 -13 -6
US
Netflix Inc
NASDAQ:NFLX
398.1B USD 9.2 38.2 14 31.9
US
Walt Disney Co
NYSE:DIS
201.7B USD 2.1 16.3 12.1 16.7
LU
Spotify Technology SA
NYSE:SPOT
118.5B USD 6 71.7 44.3 46.7
US
Warner Bros Discovery Inc
NASDAQ:WBD
73.6B USD 1.9 151.7 5.2 58.8
NL
Universal Music Group NV
AEX:UMG
40B EUR 2.6 7.1 8.4 8.4
US
TKO Group Holdings Inc
NYSE:TKO
40.5B USD 9.3 177 29.9 42.8
US
Live Nation Entertainment Inc
NYSE:LYV
32.9B USD 1.3 102 16.8 24.7
CN
Tencent Music Entertainment Group
NYSE:TME
27.7B USD 6.2 18.1 18.8 18.8
US
Roku Inc
NASDAQ:ROKU
16.2B USD 3.6 -585.7 -174.2 -125.6
FR
Bollore SE
PAR:BOL
12.9B EUR 8.3 -7.6 -11.9 -11.4
P/E Multiple
Earnings Growth PEG
FR
Deezer SA
PAR:DEEZR
Average P/E: 72.8
Negative Multiple: -8.7
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
38.2
25%
1.5
US
Walt Disney Co
NYSE:DIS
16.3
6%
2.7
LU
Spotify Technology SA
NYSE:SPOT
71.7
42%
1.7
US
Warner Bros Discovery Inc
NASDAQ:WBD
151.7
N/A N/A
NL
Universal Music Group NV
AEX:UMG
7.1
2%
3.6
US
TKO Group Holdings Inc
NYSE:TKO
177
435%
0.4
US
Live Nation Entertainment Inc
NYSE:LYV
102
7%
14.6
CN
Tencent Music Entertainment Group
NYSE:TME
18.1
22%
0.8
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -585.7 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
FR
Deezer SA
PAR:DEEZR
Average EV/EBITDA: 18.7
Negative Multiple: -13
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
14
-7%
N/A
US
Walt Disney Co
NYSE:DIS
12.1
10%
1.2
LU
Spotify Technology SA
NYSE:SPOT
44.3
40%
1.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
5.2
-26%
N/A
NL
Universal Music Group NV
AEX:UMG
8.4
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
29.9
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
16.8
19%
0.9
CN
Tencent Music Entertainment Group
NYSE:TME
18.8
22%
0.9
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -174.2 N/A N/A
FR
Bollore SE
PAR:BOL
Negative Multiple: -11.9 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FR
Deezer SA
PAR:DEEZR
Average EV/EBIT: 31.1
Negative Multiple: -6
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
31.9
25%
1.3
US
Walt Disney Co
NYSE:DIS
16.7
17%
1
LU
Spotify Technology SA
NYSE:SPOT
46.7
42%
1.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
58.8
62%
0.9
NL
Universal Music Group NV
AEX:UMG
8.4
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
42.8
36%
1.2
US
Live Nation Entertainment Inc
NYSE:LYV
24.7
14%
1.8
CN
Tencent Music Entertainment Group
NYSE:TME
18.8
23%
0.8
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -125.6 N/A N/A
FR
Bollore SE
PAR:BOL
Negative Multiple: -11.4 N/A N/A