N

Noontalk Media Ltd
SGX:SEJ

Watchlist Manager
Noontalk Media Ltd
SGX:SEJ
Watchlist
Price: 0.066 SGD Market Closed
Market Cap: 13.1m SGD

Relative Value

The Relative Value of one SEJ stock under the Base Case scenario is hidden SGD. Compared to the current market price of 0.066 SGD, Noontalk Media Ltd 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.

SEJ Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
73
vs Industry
21
Median 3Y
3.2
Median 5Y
3.2
Industry
1.5
vs History
vs Industry
Median 3Y
-7
Median 5Y
-7.1
Industry
17.2
vs History
vs Industry
Median 3Y
-15.4
Median 5Y
-16.1
Industry
11.1
vs History
vs Industry
Median 3Y
-12.1
Median 5Y
-12.1
Industry
15.4
vs History
vs Industry
21
Median 3Y
4
Median 5Y
4
Industry
1.8
vs History
68
vs Industry
31
Median 3Y
2.4
Median 5Y
2.4
Industry
1.6
vs History
73
vs Industry
3
Median 3Y
57.6
Median 5Y
56.3
Industry
3.5
vs History
vs Industry
Median 3Y
-9.7
Median 5Y
-10
Industry
8.9
vs History
vs Industry
Median 3Y
-5.6
Median 5Y
-5.7
Industry
12.7
vs History
vs Industry
Median 3Y
-15.2
Median 5Y
-15.3
Industry
10.5
vs History
vs Industry
Median 3Y
-15
Median 5Y
-15.1
Industry
12.7
vs History
10
vs Industry
17
Median 3Y
12.1
Median 5Y
11.6
Industry
1.4

Multiples Across Competitors

SEJ Competitors Multiples
Noontalk Media Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
SG
Noontalk Media Ltd
SGX:SEJ
13.1m SGD 2.1 -7.3 -13.8 -7.7
US
Netflix Inc
NASDAQ:NFLX
385.6B USD 8.9 37 13.6 30.9
US
Walt Disney Co
NYSE:DIS
203.7B USD 2.2 16.4 12.2 16.9
LU
Spotify Technology SA
NYSE:SPOT
118.3B USD 6 71.7 44.3 46.7
US
Warner Bros Discovery Inc
NASDAQ:WBD
70.6B USD 1.9 145.6 5.1 57.1
NL
Universal Music Group NV
AEX:UMG
40.3B EUR 2.6 7.2 8.5 8.5
US
TKO Group Holdings Inc
NYSE:TKO
40.4B USD 9.3 176.4 29.8 42.6
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
27.5B USD 6.1 17.8 18.5 18.5
US
Roku Inc
NASDAQ:ROKU
16.1B USD 3.5 -580.7 -172.5 -124.3
US
Warner Music Group Corp
NASDAQ:WMG
15.9B USD 2.4 44 15.1 21.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SG
N
Noontalk Media Ltd
SGX:SEJ
Average EV/EBITDA: 18.2
Negative Multiple: -13.8
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
13.6
-7%
N/A
US
Walt Disney Co
NYSE:DIS
12.2
10%
1.2
LU
Spotify Technology SA
NYSE:SPOT
44.3
40%
1.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
5.1
-25%
N/A
NL
Universal Music Group NV
AEX:UMG
8.5
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
29.8
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
17.2
19%
0.9
CN
Tencent Music Entertainment Group
NYSE:TME
18.5
22%
0.8
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -172.5 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
15.1
15%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SG
N
Noontalk Media Ltd
SGX:SEJ
Average EV/EBIT: 29.7
Negative Multiple: -7.7
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
30.9
25%
1.2
US
Walt Disney Co
NYSE:DIS
16.9
17%
1
LU
Spotify Technology SA
NYSE:SPOT
46.7
42%
1.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
57.1
57%
1
NL
Universal Music Group NV
AEX:UMG
8.5
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
42.6
36%
1.2
US
Live Nation Entertainment Inc
NYSE:LYV
25.3
14%
1.8
CN
Tencent Music Entertainment Group
NYSE:TME
18.5
23%
0.8
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -124.3 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
21.3
19%
1.1