Deezer SA
PAR:DEEZR
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its Industry Average (4.8), the stock would be worth €1.03 (6% downside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 5.1 | €1.1 |
0%
|
| Industry Average | 4.8 | €1.03 |
-6%
|
| Country Average | 7.3 | €1.55 |
+41%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
€82.3m
|
/ |
Jan 2026
€15.9m
|
= |
|
|
€82.3m
|
/ |
Dec 2026
€15m
|
= |
|
|
€82.3m
|
/ |
Dec 2027
€25.2m
|
= |
|
|
€82.3m
|
/ |
Dec 2028
€32.3m
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| FR |
|
Deezer SA
PAR:DEEZR
|
130.7m EUR | 5.1 | 15.4 | |
| US |
|
Netflix Inc
NASDAQ:NFLX
|
392.6B USD | 12.7 | 29.4 | |
| US |
|
Walt Disney Co
NYSE:DIS
|
189B USD | 11.5 | 15.4 | |
| LU |
|
Spotify Technology SA
NYSE:SPOT
|
107.6B USD | 35.9 | 41.2 | |
| US |
|
Warner Bros Discovery Inc
NASDAQ:WBD
|
67.8B USD | 5.1 | 93.2 | |
| NL |
|
Universal Music Group NV
AEX:UMG
|
36.7B EUR | 16 | 23.9 | |
| US |
|
Live Nation Entertainment Inc
NYSE:LYV
|
36.4B USD | 19.6 | -660.2 | |
| US |
|
TKO Group Holdings Inc
NYSE:TKO
|
36.1B USD | 25.6 | 157.9 | |
| US |
|
Roku Inc
NASDAQ:ROKU
|
17.5B USD | 228.8 | 198.5 | |
| FR |
|
Bollore SE
PAR:BOL
|
14.3B EUR | -44.9 | 41.1 | |
| US |
|
Warner Music Group Corp
NASDAQ:WMG
|
15.3B USD | 13.5 | 51.1 |
Market Distribution
| Min | 0.1 |
| 30th Percentile | 5.3 |
| Median | 7.3 |
| 70th Percentile | 11.7 |
| Max | 1 862.3 |
Other Multiples
Deezer SA
Glance View
Deezer SA engages in the provision of music streaming services. The company is headquartered in Paris, Ile-De-France. The company went IPO on 2021-07-20. The firm offers independent music streaming platforms with access to a catalogue of more than 90 million tracks available in 180 countries. The company provides access to lossless HiFi audio, recommendation technology and other features. The firm brings artists and fans together on a scalable and global platform, to unlock the potential of music through technology. The company also offers news, entertainment and sport podcasts, via their laptops, tablets, smartphones, smart televisions and their wireless systems.
