Huayi Brothers Media Corp
SZSE:300027

Watchlist Manager
Huayi Brothers Media Corp Logo
Huayi Brothers Media Corp
SZSE:300027
Watchlist
Price: 1.95 CNY 2.09% Market Closed
Market Cap: ¥5.4B

Relative Value

The Relative Value of one Huayi Brothers Media Corp stock under the Base Case scenario is hidden CNY. Compared to the current market price of 1.95 CNY, Huayi Brothers Media Corp 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.

Huayi Brothers Media Corp Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Huayi Brothers Media Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Huayi Brothers Media Corp
SZSE:300027
5.4B CNY 19.2 -15.2 -25.7 -25.7
US
Netflix Inc
NASDAQ:NFLX
372.4B USD 8.2 33.9 12.5 28.3
US
Walt Disney Co
NYSE:DIS
192.8B USD 2 15.7 11.7 16.4
LU
Spotify Technology SA
NYSE:SPOT
85.7B USD 4.3 51.7 30.7 32.4
US
Warner Bros Discovery Inc
NASDAQ:WBD
67.3B USD 1.8 138.7 4.9 55.2
NL
Universal Music Group NV
AEX:UMG
36B EUR 2.5 6.7 7.7 7.7
US
TKO Group Holdings Inc
NYSE:TKO
40.9B USD 9.4 178.6 30.1 43.1
US
Live Nation Entertainment Inc
NYSE:LYV
34.3B USD 1.4 106.7 17.5 25.8
CN
Tencent Music Entertainment Group
NYSE:TME
24.9B USD 5.5 16.1 16.5 16.5
FR
Bollore SE
PAR:BOL
13.2B EUR 8.5 -7.8 -12.4 -11.8
US
Warner Music Group Corp
NASDAQ:WMG
15.4B USD 2.3 52.2 14 19.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Huayi Brothers Media Corp
SZSE:300027
Average EV/EBITDA: 16.2
Negative Multiple: -25.7
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
12.5
-7%
N/A
US
Walt Disney Co
NYSE:DIS
11.7
10%
1.2
LU
Spotify Technology SA
NYSE:SPOT
30.7
40%
0.8
US
Warner Bros Discovery Inc
NASDAQ:WBD
4.9
-25%
N/A
NL
Universal Music Group NV
AEX:UMG
7.7
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
30.1
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
17.5
18%
1
CN
Tencent Music Entertainment Group
NYSE:TME
16.5
22%
0.7
FR
Bollore SE
PAR:BOL
Negative Multiple: -12.4 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
14
15%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Huayi Brothers Media Corp
SZSE:300027
Average EV/EBIT: 27.2
Negative Multiple: -25.7
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
28.3
20%
1.4
US
Walt Disney Co
NYSE:DIS
16.4
17%
1
LU
Spotify Technology SA
NYSE:SPOT
32.4
41%
0.8
US
Warner Bros Discovery Inc
NASDAQ:WBD
55.2
59%
0.9
NL
Universal Music Group NV
AEX:UMG
7.7
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
43.1
35%
1.2
US
Live Nation Entertainment Inc
NYSE:LYV
25.8
13%
2
CN
Tencent Music Entertainment Group
NYSE:TME
16.5
23%
0.7
FR
Bollore SE
PAR:BOL
Negative Multiple: -11.8 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
19.3
18%
1.1