M

Mavshack AB (publ)
STO:MAV

Watchlist Manager
Mavshack AB (publ)
STO:MAV
Watchlist
Price: 0.0044 SEK 10%
Market Cap: kr3.5m

Relative Value

The Relative Value of one MAV stock under the Base Case scenario is hidden SEK. Compared to the current market price of 0.0044 SEK, Mavshack AB (publ) 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.

MAV Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

MAV Competitors Multiples
Mavshack AB (publ) Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
SE
Mavshack AB (publ)
STO:MAV
3.5m SEK 1 -0.3 -0.2 -0.2
US
Netflix Inc
NASDAQ:NFLX
416.3B USD 9.1 37.6 13.8 31.1
US
Walt Disney Co
NYSE:DIS
185.4B USD 2 15.2 11.4 15.9
LU
Spotify Technology SA
NYSE:SPOT
109.4B USD 5.5 42.4 36.8 38.5
US
Warner Bros Discovery Inc
NASDAQ:WBD
69.9B USD 1.9 96.1 5.2 74.6
US
TKO Group Holdings Inc
NYSE:TKO
41.8B USD 9.6 182.6 29.3 44
NL
Universal Music Group NV
AEX:UMG
34.8B EUR 2.3 6.2 7.4 7.4
US
Live Nation Entertainment Inc
NYSE:LYV
38.2B USD 1.5 -686.8 20.4 31
CN
Tencent Music Entertainment Group
NYSE:TME
21.9B USD 4.7 13.8 14.2 14.2
FR
Bollore SE
PAR:BOL
13.1B EUR 8.5 -7.7 -12.2 -11.7
US
Warner Music Group Corp
NASDAQ:WMG
14.7B USD 2.1 49.2 13.1 18.1
P/E Multiple
Earnings Growth PEG
SE
M
Mavshack AB (publ)
STO:MAV
Average P/E: 55.4
Negative Multiple: -0.3
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
37.6
21%
1.8
US
Walt Disney Co
NYSE:DIS
15.2
6%
2.5
LU
Spotify Technology SA
NYSE:SPOT
42.4
19%
2.2
US
Warner Bros Discovery Inc
NASDAQ:WBD
96.1
-12%
N/A
US
TKO Group Holdings Inc
NYSE:TKO
182.6
90%
2
NL
Universal Music Group NV
AEX:UMG
6.2
2%
3.1
US
Live Nation Entertainment Inc
NYSE:LYV
Negative Multiple: -686.8 N/A N/A
CN
Tencent Music Entertainment Group
NYSE:TME
13.8
22%
0.6
FR
Bollore SE
PAR:BOL
Negative Multiple: -7.7
-39%
N/A
US
Warner Music Group Corp
NASDAQ:WMG
49.2
41%
1.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
M
Mavshack AB (publ)
STO:MAV
Average EV/EBITDA: 16.8
Negative Multiple: -0.2
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
13.8
-7%
N/A
US
Walt Disney Co
NYSE:DIS
11.4
11%
1
LU
Spotify Technology SA
NYSE:SPOT
36.8
30%
1.2
US
Warner Bros Discovery Inc
NASDAQ:WBD
5.2
-22%
N/A
US
TKO Group Holdings Inc
NYSE:TKO
29.3
22%
1.3
NL
Universal Music Group NV
AEX:UMG
7.4
15%
0.5
US
Live Nation Entertainment Inc
NYSE:LYV
20.4
21%
1
CN
Tencent Music Entertainment Group
NYSE:TME
14.2
22%
0.6
FR
Bollore SE
PAR:BOL
Negative Multiple: -12.2 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
13.1
15%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
M
Mavshack AB (publ)
STO:MAV
Average EV/EBIT: 30.5
Negative Multiple: -0.2
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
31.1
20%
1.6
US
Walt Disney Co
NYSE:DIS
15.9
16%
1
LU
Spotify Technology SA
NYSE:SPOT
38.5
30%
1.3
US
Warner Bros Discovery Inc
NASDAQ:WBD
74.6
21%
3.6
US
TKO Group Holdings Inc
NYSE:TKO
44
29%
1.5
NL
Universal Music Group NV
AEX:UMG
7.4
16%
0.5
US
Live Nation Entertainment Inc
NYSE:LYV
31
22%
1.4
CN
Tencent Music Entertainment Group
NYSE:TME
14.2
23%
0.6
FR
Bollore SE
PAR:BOL
Negative Multiple: -11.7 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
18.1
20%
0.9
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett