D

DV 8 PCL
SET:DV8

Watchlist Manager
DV 8 PCL
SET:DV8
Watchlist
Price: 5.25 THB -7.08%
Market Cap: 8.5B THB

Relative Value

The Relative Value of one DV8 stock under the Base Case scenario is hidden THB. Compared to the current market price of 5.25 THB, DV 8 PCL is hidden .

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
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
7
vs Industry
Median 3Y
4.8
Median 5Y
6.8
Industry
1.5
vs History
vs Industry
Median 3Y
-27.5
Median 5Y
-50.4
Industry
17
vs History
7
vs Industry
Median 3Y
18.5
Median 5Y
-10.6
Industry
11
vs History
vs Industry
Median 3Y
20.5
Median 5Y
-21
Industry
15.3
vs History
7
vs Industry
Median 3Y
1.2
Median 5Y
2.8
Industry
1.7
vs History
7
vs Industry
Median 3Y
2.9
Median 5Y
5.6
Industry
1.6
vs History
7
vs Industry
Median 3Y
10.4
Median 5Y
29.5
Industry
3.5
vs History
9
vs Industry
Median 3Y
-4.2
Median 5Y
-10.5
Industry
8.7
vs History
vs Industry
Median 3Y
-10.9
Median 5Y
-52.1
Industry
12.5
vs History
7
vs Industry
Median 3Y
5.1
Median 5Y
-7.9
Industry
10.5
vs History
7
vs Industry
Median 3Y
3.6
Median 5Y
-7.5
Industry
12.6
vs History
7
vs Industry
Median 3Y
1.6
Median 5Y
4.1
Industry
1.4

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
8.5B THB 53.1 -730.6 4 119.3 -1 477.2
US
Netflix Inc
NASDAQ:NFLX
396.8B USD 9.1 38 14 31.8
US
Walt Disney Co
NYSE:DIS
208.5B USD 2.2 16.8 12.4 17.2
LU
Spotify Technology SA
NYSE:SPOT
120.7B USD 6.1 72.9 45.1 47.5
US
Warner Bros Discovery Inc
NASDAQ:WBD
72.4B USD 1.9 149.3 5.2 58.1
NL
Universal Music Group NV
AEX:UMG
40.4B EUR 2.7 7.2 8.5 8.5
US
TKO Group Holdings Inc
NYSE:TKO
42.5B USD 9.8 185.9 31.3 44.7
US
Live Nation Entertainment Inc
NYSE:LYV
33.7B USD 1.4 104.7 17.2 25.3
CN
Tencent Music Entertainment Group
NYSE:TME
27.2B USD 6 17.6 18.2 18.2
US
Roku Inc
NASDAQ:ROKU
16.4B USD 3.6 -591.1 -176.1 -126.9
US
Warner Music Group Corp
NASDAQ:WMG
15.6B USD 2.3 43.2 14.9 20.9
P/E Multiple
Earnings Growth PEG
TH
D
DV 8 PCL
SET:DV8
Average P/E: 70.6
Negative Multiple: -730.6
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
38
25%
1.5
US
Walt Disney Co
NYSE:DIS
16.8
6%
2.8
LU
Spotify Technology SA
NYSE:SPOT
72.9
42%
1.7
US
Warner Bros Discovery Inc
NASDAQ:WBD
149.3
N/A N/A
NL
Universal Music Group NV
AEX:UMG
7.2
2%
3.6
US
TKO Group Holdings Inc
NYSE:TKO
185.9
435%
0.4
US
Live Nation Entertainment Inc
NYSE:LYV
104.7
7%
15
CN
Tencent Music Entertainment Group
NYSE:TME
17.6
22%
0.8
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -591.1 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
43.2
40%
1.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
D
DV 8 PCL
SET:DV8
Average EV/EBITDA: 428.6
4 119.3
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
14
-7%
N/A
US
Walt Disney Co
NYSE:DIS
12.4
10%
1.2
LU
Spotify Technology SA
NYSE:SPOT
45.1
40%
1.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
5.2
-26%
N/A
NL
Universal Music Group NV
AEX:UMG
8.5
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
31.3
27%
1.2
US
Live Nation Entertainment Inc
NYSE:LYV
17.2
19%
0.9
CN
Tencent Music Entertainment Group
NYSE:TME
18.2
22%
0.8
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -176.1 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
14.9
14%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
D
DV 8 PCL
SET:DV8
Average EV/EBIT: 30.3
Negative Multiple: -1 477.2
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
31.8
25%
1.3
US
Walt Disney Co
NYSE:DIS
17.2
17%
1
LU
Spotify Technology SA
NYSE:SPOT
47.5
42%
1.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
58.1
62%
0.9
NL
Universal Music Group NV
AEX:UMG
8.5
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
44.7
36%
1.2
US
Live Nation Entertainment Inc
NYSE:LYV
25.3
14%
1.8
CN
Tencent Music Entertainment Group
NYSE:TME
18.2
23%
0.8
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -126.9 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
20.9
18%
1.2