D

DV 8 PCL
SET:DV8

Watchlist Manager
DV 8 PCL
SET:DV8
Watchlist
Price: 4.18 THB Market Closed
Market Cap: ฿6.8B

Relative Value

The Relative Value of one DV8 stock under the Base Case scenario is 0.19 THB. Compared to the current market price of 4.18 THB, DV 8 PCL is Overvalued by 95%.

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.

DV8 Relative Value
Base Case
0.19 THB
Overvaluation 95%
Relative Value
Price
D
Worst Case
Base Case
Best Case

Multiples Across Competitors

DV8 Competitors Multiples
DV 8 PCL Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
DV 8 PCL
SET:DV8
6.8B THB 42.2 -581.7 3 211.5 -1 151.7
US
Netflix Inc
NASDAQ:NFLX
372.4B USD 8.2 33.9 12.5 28.3
US
Walt Disney Co
NYSE:DIS
192.8B USD 2 15.7 11.7 16.4
LU
Spotify Technology SA
NYSE:SPOT
85.7B USD 4.3 51.7 30.7 32.4
US
Warner Bros Discovery Inc
NASDAQ:WBD
67.3B USD 1.8 138.7 4.9 55.2
NL
Universal Music Group NV
AEX:UMG
36B EUR 2.5 6.7 7.7 7.7
US
TKO Group Holdings Inc
NYSE:TKO
40.9B USD 9.4 178.6 30.1 43.1
US
Live Nation Entertainment Inc
NYSE:LYV
34.3B USD 1.4 106.7 17.5 25.8
CN
Tencent Music Entertainment Group
NYSE:TME
24.9B USD 5.5 16.1 16.5 16.5
FR
Bollore SE
PAR:BOL
13.2B EUR 8.5 -7.8 -12.4 -11.8
US
Warner Music Group Corp
NASDAQ:WMG
15.4B USD 2.3 52.2 14 19.3
P/E Multiple
Earnings Growth PEG
TH
D
DV 8 PCL
SET:DV8
Average P/E: 66.7
Negative Multiple: -581.7
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
33.9
21%
1.6
US
Walt Disney Co
NYSE:DIS
15.7
6%
2.6
LU
Spotify Technology SA
NYSE:SPOT
51.7
42%
1.2
US
Warner Bros Discovery Inc
NASDAQ:WBD
138.7
N/A N/A
NL
Universal Music Group NV
AEX:UMG
6.7
2%
3.3
US
TKO Group Holdings Inc
NYSE:TKO
178.6
430%
0.4
US
Live Nation Entertainment Inc
NYSE:LYV
106.7
6%
17.8
CN
Tencent Music Entertainment Group
NYSE:TME
16.1
22%
0.7
FR
Bollore SE
PAR:BOL
Negative Multiple: -7.8
-39%
N/A
US
Warner Music Group Corp
NASDAQ:WMG
52.2
41%
1.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
D
DV 8 PCL
SET:DV8
Average EV/EBITDA: 335.7
3 211.5
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
12.5
-7%
N/A
US
Walt Disney Co
NYSE:DIS
11.7
10%
1.2
LU
Spotify Technology SA
NYSE:SPOT
30.7
40%
0.8
US
Warner Bros Discovery Inc
NASDAQ:WBD
4.9
-25%
N/A
NL
Universal Music Group NV
AEX:UMG
7.7
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
30.1
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
17.5
18%
1
CN
Tencent Music Entertainment Group
NYSE:TME
16.5
22%
0.7
FR
Bollore SE
PAR:BOL
Negative Multiple: -12.4 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
14
15%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
D
DV 8 PCL
SET:DV8
Average EV/EBIT: 27.2
Negative Multiple: -1 151.7
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
28.3
20%
1.4
US
Walt Disney Co
NYSE:DIS
16.4
17%
1
LU
Spotify Technology SA
NYSE:SPOT
32.4
41%
0.8
US
Warner Bros Discovery Inc
NASDAQ:WBD
55.2
59%
0.9
NL
Universal Music Group NV
AEX:UMG
7.7
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
43.1
35%
1.2
US
Live Nation Entertainment Inc
NYSE:LYV
25.8
13%
2
CN
Tencent Music Entertainment Group
NYSE:TME
16.5
23%
0.7
FR
Bollore SE
PAR:BOL
Negative Multiple: -11.8 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
19.3
18%
1.1