Vivendi SE
PAR:VIV

Watchlist Manager
Vivendi SE Logo
Vivendi SE
PAR:VIV
Watchlist
Price: 2.394 EUR 1.83% Market Closed
Market Cap: 2.5B EUR

Relative Value

The Relative Value of one VIV stock under the Base Case scenario is 0.328 EUR. Compared to the current market price of 2.394 EUR, Vivendi SE is Overvalued by 86%.

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.

VIV Relative Value
Base Case
0.328 EUR
Overvaluation 86%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
20
vs Industry
8
Median 3Y
8.6
Median 5Y
1.3
Industry
1.5
Forward
7.7
vs History
vs Industry
17
Median 3Y
-0.4
Median 5Y
0.5
Industry
17.2
Forward
35.9
vs History
88
vs Industry
59
Median 3Y
7.4
Median 5Y
7.4
Industry
11.1
vs History
31
vs Industry
45
Median 3Y
-18.4
Median 5Y
-18.3
Industry
15.4
vs History
80
vs Industry
69
Median 3Y
0.6
Median 5Y
0.6
Industry
1.8
vs History
20
vs Industry
5
Median 3Y
16.6
Median 5Y
1.7
Industry
1.6
Forward
12.9
vs History
20
vs Industry
3
Median 3Y
57.2
Median 5Y
4
Industry
3.5
vs History
vs Industry
25
Median 3Y
3.5
Median 5Y
8
Industry
8.9
Forward
-81.9
vs History
vs Industry
17
Median 3Y
-6
Median 5Y
3.5
Industry
12.7
Forward
-182.7
vs History
88
vs Industry
54
Median 3Y
11.1
Median 5Y
11.1
Industry
10.5
vs History
95
vs Industry
47
Median 3Y
17.4
Median 5Y
17.4
Industry
12.7
vs History
38
vs Industry
59
Median 3Y
0.6
Median 5Y
0.5
Industry
1.4

Multiples Across Competitors

VIV Competitors Multiples
Vivendi 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
Vivendi SE
PAR:VIV
2.4B EUR 16.4 -0.4 -6 -6
US
Fox Corp
NASDAQ:FOXA
33.6B USD 2 16.5 9.9 11.1
US
ViacomCBS Inc
LSE:0A65
24.3B USD 0.8 -89.5 12 14.7
US
Paramount Global
NASDAQ:PARA
7.4B USD 0.3 -1.4 6.2 7.1
US
Nexstar Media Group Inc
NASDAQ:NXST
6.4B USD 1.2 12.2 6.7 12.1
LU
RTL Group SA
XETRA:RRTL
5.4B EUR 0.9 15 7.4 12.1
JP
Nippon Television Holdings Inc
TSE:9404
945.8B JPY 2 16.8 10 12
JP
TBS Holdings Inc
TSE:9401
913B JPY 2.2 16.4 21 38.1
JP
Fuji Media Holdings Inc
TSE:4676
892.3B JPY 1.7 -57.1 96.9 -125.9
UK
ITV PLC
LSE:ITV
3B GBP 0.9 16.2 6.9 10.9
ID
Elang Mahkota Teknologi Tbk PT
IDX:EMTK
65.7T IDR 3.8 8.8 35.1 35.1
P/E Multiple
Earnings Growth PEG
FR
Vivendi SE
PAR:VIV
Average P/E: 14.5
Negative Multiple: -0.4
N/A N/A
US
Fox Corp
NASDAQ:FOXA
16.5
-1%
N/A
US
V
ViacomCBS Inc
LSE:0A65
Negative Multiple: -89.5 N/A N/A
US
Paramount Global
NASDAQ:PARA
Negative Multiple: -1.4 N/A N/A
US
Nexstar Media Group Inc
NASDAQ:NXST
12.2
-10%
N/A
LU
RTL Group SA
XETRA:RRTL
15
-2%
N/A
JP
N
Nippon Television Holdings Inc
TSE:9404
16.8
13%
1.3
JP
TBS Holdings Inc
TSE:9401
16.4
5%
3.3
JP
Fuji Media Holdings Inc
TSE:4676
Negative Multiple: -57.1 N/A N/A
UK
ITV PLC
LSE:ITV
16.2
-6%
N/A
ID
Elang Mahkota Teknologi Tbk PT
IDX:EMTK
8.8
2%
4.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FR
Vivendi SE
PAR:VIV
Average EV/EBITDA: 21.2
Negative Multiple: -6
N/A N/A
US
Fox Corp
NASDAQ:FOXA
9.9
-1%
N/A
US
V
ViacomCBS Inc
LSE:0A65
12
6%
2
US
Paramount Global
NASDAQ:PARA
6.2
-6%
N/A
US
Nexstar Media Group Inc
NASDAQ:NXST
6.7
-8%
N/A
LU
RTL Group SA
XETRA:RRTL
7.4
6%
1.2
JP
N
Nippon Television Holdings Inc
TSE:9404
10
7%
1.4
JP
TBS Holdings Inc
TSE:9401
21
10%
2.1
JP
Fuji Media Holdings Inc
TSE:4676
96.9
16%
6.1
UK
ITV PLC
LSE:ITV
6.9
-4%
N/A
ID
Elang Mahkota Teknologi Tbk PT
IDX:EMTK
35.1
56%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FR
Vivendi SE
PAR:VIV
Average EV/EBIT: 17
Negative Multiple: -6
N/A N/A
US
Fox Corp
NASDAQ:FOXA
11.1
-1%
N/A
US
V
ViacomCBS Inc
LSE:0A65
14.7
-2%
N/A
US
Paramount Global
NASDAQ:PARA
7.1
-6%
N/A
US
Nexstar Media Group Inc
NASDAQ:NXST
12.1
-9%
N/A
LU
RTL Group SA
XETRA:RRTL
12.1
10%
1.2
JP
N
Nippon Television Holdings Inc
TSE:9404
12
N/A N/A
JP
TBS Holdings Inc
TSE:9401
38.1
N/A N/A
JP
Fuji Media Holdings Inc
TSE:4676
Negative Multiple: -125.9 N/A N/A
UK
ITV PLC
LSE:ITV
10.9
-1%
N/A
ID
Elang Mahkota Teknologi Tbk PT
IDX:EMTK
35.1
42%
0.8