W

Workpoint Entertainment PCL
SET:WORK

Watchlist Manager
Workpoint Entertainment PCL
SET:WORK
Watchlist
Price: 3.78 THB 1.61% Market Closed
Market Cap: 1.7B THB

Relative Value

The Relative Value of one WORK stock under the Base Case scenario is hidden THB. Compared to the current market price of 3.78 THB, Workpoint Entertainment 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.

WORK Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
56
Median 3Y
1.9
Median 5Y
3.3
Industry
1.5
Forward
0.8
vs History
vs Industry
1
Median 3Y
-7.1
Median 5Y
33.6
Industry
17.2
Forward
30.9
vs History
98
vs Industry
36
Median 3Y
14.2
Median 5Y
12.1
Industry
11
vs History
44
vs Industry
6
Median 3Y
33.1
Median 5Y
18.5
Industry
15.5
vs History
98
vs Industry
72
Median 3Y
1
Median 5Y
1.4
Industry
1.8
vs History
vs Industry
84
Median 3Y
1
Median 5Y
2.2
Industry
1.6
Forward
-0.2
vs History
vs Industry
68
Median 3Y
4.2
Median 5Y
5.9
Industry
3.5
vs History
vs Industry
57
Median 3Y
6.6
Median 5Y
7.9
Industry
8.9
Forward
-1.4
vs History
69
vs Industry
1
Median 3Y
17.8
Median 5Y
19.3
Industry
12.7
Forward
4.2
vs History
vs Industry
58
Median 3Y
7.6
Median 5Y
8.6
Industry
10.6
vs History
vs Industry
22
Median 3Y
25.2
Median 5Y
21.5
Industry
12.6
vs History
vs Industry
83
Median 3Y
0.8
Median 5Y
1.4
Industry
1.4

Multiples Across Competitors

WORK Competitors Multiples
Workpoint Entertainment 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
Workpoint Entertainment PCL
SET:WORK
1.7B THB 0.7 -7.9 -1.7 1.6
US
Netflix Inc
NASDAQ:NFLX
403.4B USD 9.3 38.7 14.2 32.3
US
Walt Disney Co
NYSE:DIS
203.2B USD 2.2 16.4 12.2 16.8
LU
Spotify Technology SA
NYSE:SPOT
123B USD 6.2 74.6 46.2 48.7
US
Warner Bros Discovery Inc
NASDAQ:WBD
74.3B USD 2 153.1 5.3 59.2
NL
Universal Music Group NV
AEX:UMG
40.1B EUR 2.6 7.1 8.5 8.5
US
TKO Group Holdings Inc
NYSE:TKO
40.7B USD 9.4 177.7 30 42.9
US
Live Nation Entertainment Inc
NYSE:LYV
33.2B USD 1.4 103.2 17 25
CN
Tencent Music Entertainment Group
NYSE:TME
28.1B USD 6.2 18.3 19.1 19.1
US
Roku Inc
NASDAQ:ROKU
15.9B USD 3.5 -574 -170.1 -122.6
FR
Bollore SE
PAR:BOL
12.9B EUR 8.3 -7.6 -11.9 -11.4
P/E Multiple
Earnings Growth PEG
TH
W
Workpoint Entertainment PCL
SET:WORK
Average P/E: 73.6
Negative Multiple: -7.9
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
38.7
25%
1.5
US
Walt Disney Co
NYSE:DIS
16.4
6%
2.7
LU
Spotify Technology SA
NYSE:SPOT
74.6
42%
1.8
US
Warner Bros Discovery Inc
NASDAQ:WBD
153.1
N/A N/A
NL
Universal Music Group NV
AEX:UMG
7.1
2%
3.6
US
TKO Group Holdings Inc
NYSE:TKO
177.7
435%
0.4
US
Live Nation Entertainment Inc
NYSE:LYV
103.2
7%
14.7
CN
Tencent Music Entertainment Group
NYSE:TME
18.3
22%
0.8
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -574 N/A N/A
FR
Bollore SE
PAR:BOL
Negative Multiple: -7.6
-39%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
W
Workpoint Entertainment PCL
SET:WORK
Average EV/EBITDA: 19
Negative Multiple: -1.7
-2%
N/A
US
Netflix Inc
NASDAQ:NFLX
14.2
-7%
N/A
US
Walt Disney Co
NYSE:DIS
12.2
10%
1.2
LU
Spotify Technology SA
NYSE:SPOT
46.2
40%
1.2
US
Warner Bros Discovery Inc
NASDAQ:WBD
5.3
-26%
N/A
NL
Universal Music Group NV
AEX:UMG
8.5
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
30
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
17
19%
0.9
CN
Tencent Music Entertainment Group
NYSE:TME
19.1
22%
0.9
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -170.1 N/A N/A
FR
Bollore SE
PAR:BOL
Negative Multiple: -11.9 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
W
Workpoint Entertainment PCL
SET:WORK
Average EV/EBIT: 28.2
1.6
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
32.3
25%
1.3
US
Walt Disney Co
NYSE:DIS
16.8
17%
1
LU
Spotify Technology SA
NYSE:SPOT
48.7
42%
1.2
US
Warner Bros Discovery Inc
NASDAQ:WBD
59.2
62%
1
NL
Universal Music Group NV
AEX:UMG
8.5
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
42.9
36%
1.2
US
Live Nation Entertainment Inc
NYSE:LYV
25
14%
1.8
CN
Tencent Music Entertainment Group
NYSE:TME
19.1
23%
0.8
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -122.6 N/A N/A
FR
Bollore SE
PAR:BOL
Negative Multiple: -11.4 N/A N/A