Relative Value

The Relative Value of one AQHE stock under the Base Case scenario is hidden EUR. Compared to the current market price of 7.55 EUR, EVT 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.

AQHE Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

AQHE Competitors Multiples
EVT 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
AU
EVT Ltd
SWB:AQHE
1.2B EUR 1.7 62.3 31.8 31.8
US
Netflix Inc
NASDAQ:NFLX
322.2B USD 7.1 29.4 10.9 24.6
US
Walt Disney Co
NYSE:DIS
183.7B USD 1.9 14.9 11.2 15.7
LU
Spotify Technology SA
NYSE:SPOT
92B USD 4.6 55.6 33.4 35.2
US
Warner Bros Discovery Inc
NASDAQ:WBD
68.9B USD 1.8 142.1 5 56.1
NL
Universal Music Group NV
AEX:UMG
37B EUR 2.5 6.8 7.8 7.8
US
TKO Group Holdings Inc
NYSE:TKO
40.2B USD 9.1 173.5 29.3 42
US
Live Nation Entertainment Inc
NYSE:LYV
36.2B USD 1.5 112.4 18.5 27.2
CN
Tencent Music Entertainment Group
NYSE:TME
23.8B USD 5.1 14.9 15.6 15.6
FR
Bollore SE
PAR:BOL
13.5B EUR 8.7 -8 -12.9 -12.3
US
Warner Music Group Corp
NASDAQ:WMG
15B USD 2.2 51 13.8 18.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
E
EVT Ltd
SWB:AQHE
Average EV/EBITDA: 17.7
31.8
65%
0.5
US
Netflix Inc
NASDAQ:NFLX
10.9
-7%
N/A
US
Walt Disney Co
NYSE:DIS
11.2
10%
1.1
LU
Spotify Technology SA
NYSE:SPOT
33.4
40%
0.8
US
Warner Bros Discovery Inc
NASDAQ:WBD
5
-25%
N/A
NL
Universal Music Group NV
AEX:UMG
7.8
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
29.3
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
18.5
18%
1
CN
Tencent Music Entertainment Group
NYSE:TME
15.6
22%
0.7
FR
Bollore SE
PAR:BOL
Negative Multiple: -12.9 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
13.8
15%
0.9