Roku Inc
SWB:R35

Watchlist Manager
Roku Inc Logo
Roku Inc
SWB:R35
Watchlist
Price: 82.35 EUR -1.52% Market Closed
Market Cap: €44.1B

Relative Value

The Relative Value of one R35 stock under the Base Case scenario is hidden EUR. Compared to the current market price of 82.35 EUR, Roku Inc 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.

R35 Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

R35 Competitors Multiples
Roku Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Roku Inc
SWB:R35
14.1B EUR 3.1 -510.2 -148 -106.7
US
Netflix Inc
NASDAQ:NFLX
379.5B USD 8.4 34.6 12.8 28.8
US
Walt Disney Co
NYSE:DIS
190.6B USD 2 15.4 11.5 15.9
LU
Spotify Technology SA
NYSE:SPOT
104.7B USD 5.3 63.4 32.9 34.7
US
Warner Bros Discovery Inc
NASDAQ:WBD
68.2B USD 1.8 140.6 4.9 55.7
NL
Universal Music Group NV
AEX:UMG
37.9B EUR 2.5 6.8 8.1 8.1
US
TKO Group Holdings Inc
NYSE:TKO
39.3B USD 9.1 171.7 29.1 41.6
US
Live Nation Entertainment Inc
NYSE:LYV
33.5B USD 1.4 103.6 17 25.1
CN
Tencent Music Entertainment Group
NYSE:TME
25.3B USD 5.6 16.4 117.2 117.2
FR
Bollore SE
PAR:BOL
13.5B EUR 8.7 -7.9 -12.9 -12.3
US
Warner Music Group Corp
NASDAQ:WMG
15.8B USD 2.4 43.7 15 21.1
P/E Multiple
Earnings Growth PEG
US
Roku Inc
SWB:R35
Average P/E: 66.2
Negative Multiple: -510.2
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
34.6
22%
1.6
US
Walt Disney Co
NYSE:DIS
15.4
6%
2.6
LU
Spotify Technology SA
NYSE:SPOT
63.4
42%
1.5
US
Warner Bros Discovery Inc
NASDAQ:WBD
140.6
N/A N/A
NL
Universal Music Group NV
AEX:UMG
6.8
2%
3.4
US
TKO Group Holdings Inc
NYSE:TKO
171.7
435%
0.4
US
Live Nation Entertainment Inc
NYSE:LYV
103.6
7%
14.8
CN
Tencent Music Entertainment Group
NYSE:TME
16.4
22%
0.7
FR
Bollore SE
PAR:BOL
Negative Multiple: -7.9
-39%
N/A
US
Warner Music Group Corp
NASDAQ:WMG
43.7
40%
1.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Roku Inc
SWB:R35
Average EV/EBITDA: 27.6
Negative Multiple: -148
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
12.8
-7%
N/A
US
Walt Disney Co
NYSE:DIS
11.5
10%
1.1
LU
Spotify Technology SA
NYSE:SPOT
32.9
40%
0.8
US
Warner Bros Discovery Inc
NASDAQ:WBD
4.9
-25%
N/A
NL
Universal Music Group NV
AEX:UMG
8.1
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
29.1
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
17
18%
0.9
CN
Tencent Music Entertainment Group
NYSE:TME
117.2
22%
5.3
FR
Bollore SE
PAR:BOL
Negative Multiple: -12.9 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
15
15%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Roku Inc
SWB:R35
Average EV/EBIT: 38.7
Negative Multiple: -106.7
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
28.8
20%
1.4
US
Walt Disney Co
NYSE:DIS
15.9
17%
0.9
LU
Spotify Technology SA
NYSE:SPOT
34.7
41%
0.8
US
Warner Bros Discovery Inc
NASDAQ:WBD
55.7
59%
0.9
NL
Universal Music Group NV
AEX:UMG
8.1
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
41.6
35%
1.2
US
Live Nation Entertainment Inc
NYSE:LYV
25.1
13%
1.9
CN
Tencent Music Entertainment Group
NYSE:TME
117.2
23%
5.1
FR
Bollore SE
PAR:BOL
Negative Multiple: -12.3 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
21.1
18%
1.2