Deezer SA
PAR:DEEZR

Watchlist Manager
Deezer SA Logo
Deezer SA
PAR:DEEZR
Watchlist
Price: 1.27 EUR 1.6% Market Closed
Market Cap: 151.2m EUR

Relative Value

The Relative Value of one DEEZR stock under the Base Case scenario is 3.67 EUR. Compared to the current market price of 1.27 EUR, Deezer SA is Undervalued by 65%.

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
3.67 EUR
Undervaluation 65%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
60
vs Industry
80
Median 3Y
0.4
Median 5Y
0.4
Industry
1.5
Forward
0.3
vs History
vs Industry
Median 3Y
-5.1
Median 5Y
-6.3
Industry
18.3
Forward
-11.2
vs History
12
vs Industry
Median 3Y
-6.8
Median 5Y
-8
Industry
11.3
vs History
12
vs Industry
Median 3Y
-5.1
Median 5Y
-5.8
Industry
15.7
vs History
vs Industry
Median 3Y
-1.3
Median 5Y
-1.5
Industry
1.8
vs History
52
vs Industry
79
Median 3Y
0.4
Median 5Y
0.3
Industry
1.6
Forward
0.3
vs History
54
vs Industry
58
Median 3Y
2.2
Median 5Y
2
Industry
3.5
vs History
vs Industry
Median 3Y
-5.9
Median 5Y
-8.6
Industry
9
Forward
-140.7
vs History
vs Industry
Median 3Y
-4.3
Median 5Y
-6.3
Industry
12.7
Forward
-4.9
vs History
12
vs Industry
Median 3Y
-6.5
Median 5Y
-7.4
Industry
11
vs History
12
vs Industry
Median 3Y
-6.1
Median 5Y
-7
Industry
13.5
vs History
vs Industry
Median 3Y
-1.6
Median 5Y
-1.8
Industry
1.5

Multiples Across Competitors

DEEZR Competitors Multiples
Deezer SA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
FR
Deezer SA
PAR:DEEZR
151.2m EUR 0.3 -5.8 -8 -5.8
US
Netflix Inc
NASDAQ:NFLX
554.9B USD 13.8 59.9 20.8 50.4
US
Walt Disney Co
NYSE:DIS
227.8B USD 2.4 25.6 13.8 18.9
LU
Spotify Technology SA
NYSE:SPOT
148.7B USD 7.8 108.3 65.2 69.7
NL
Universal Music Group NV
AEX:UMG
49.2B EUR 4.2 23.6 23.3 28.7
US
TKO Group Holdings Inc
NYSE:TKO
35.1B USD 26.2 207.3 100.8 133.3
US
Live Nation Entertainment Inc
NYSE:LYV
34.6B USD 1.5 49.9 18.5 27
CN
Tencent Music Entertainment Group
NYSE:TME
30B USD 7.4 22.6 24.5 24.5
US
Warner Bros Discovery Inc
NASDAQ:WBD
27.7B USD 0.7 -2.6 2.9 72.1
FR
Bollore SE
PAR:BOL
15.1B EUR 4.8 8.3 11.4 -32.9
US
Warner Music Group Corp
NASDAQ:WMG
15.3B USD 2.4 34.3 15.9 22.2
P/E Multiple
Earnings Growth PEG
FR
Deezer SA
PAR:DEEZR
Average P/E: 60
Negative Multiple: -5.8
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
59.9
23%
2.6
US
Walt Disney Co
NYSE:DIS
25.6
37%
0.7
LU
Spotify Technology SA
NYSE:SPOT
108.3
41%
2.6
NL
Universal Music Group NV
AEX:UMG
23.6
3%
7.9
US
TKO Group Holdings Inc
NYSE:TKO
207.3
43%
4.8
US
Live Nation Entertainment Inc
NYSE:LYV
49.9
11%
4.5
CN
Tencent Music Entertainment Group
NYSE:TME
22.6
20%
1.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
Negative Multiple: -2.6 N/A N/A
FR
Bollore SE
PAR:BOL
8.3
-43%
N/A
US
Warner Music Group Corp
NASDAQ:WMG
34.3
24%
1.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FR
Deezer SA
PAR:DEEZR
Average EV/EBITDA: 29.7
Negative Multiple: -8
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
20.8
-9%
N/A
US
Walt Disney Co
NYSE:DIS
13.8
12%
1.1
LU
Spotify Technology SA
NYSE:SPOT
65.2
41%
1.6
NL
Universal Music Group NV
AEX:UMG
23.3
17%
1.4
US
TKO Group Holdings Inc
NYSE:TKO
100.8
60%
1.7
US
Live Nation Entertainment Inc
NYSE:LYV
18.5
19%
1
CN
Tencent Music Entertainment Group
NYSE:TME
24.5
20%
1.2
US
Warner Bros Discovery Inc
NASDAQ:WBD
2.9
-24%
N/A
FR
Bollore SE
PAR:BOL
11.4
-22%
N/A
US
Warner Music Group Corp
NASDAQ:WMG
15.9
9%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FR
Deezer SA
PAR:DEEZR
Average EV/EBIT: 49.6
Negative Multiple: -5.8
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
50.4
22%
2.3
US
Walt Disney Co
NYSE:DIS
18.9
19%
1
LU
Spotify Technology SA
NYSE:SPOT
69.7
42%
1.7
NL
Universal Music Group NV
AEX:UMG
28.7
18%
1.6
US
TKO Group Holdings Inc
NYSE:TKO
133.3
51%
2.6
US
Live Nation Entertainment Inc
NYSE:LYV
27
18%
1.5
CN
Tencent Music Entertainment Group
NYSE:TME
24.5
23%
1.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
72.1
51%
1.4
FR
Bollore SE
PAR:BOL
Negative Multiple: -32.9 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
22.2
11%
2