Mango Excellent Media Co Ltd
SZSE:300413

Watchlist Manager
Mango Excellent Media Co Ltd Logo
Mango Excellent Media Co Ltd
SZSE:300413
Watchlist
Price: 28.49 CNY 0.11% Market Closed
Market Cap: 53.3B CNY
Have any thoughts about
Mango Excellent Media Co Ltd?
Write Note

Relative Value

The Relative Value of one Mango Excellent Media Co Ltd stock under the Base Case scenario is 39.56 CNY. Compared to the current market price of 28.49 CNY, Mango Excellent Media Co Ltd is Undervalued by 28%.

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.

Relative Value
Base Case
39.56 CNY
Undervaluation 28%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
76
vs Industry
30
Median 3Y
3.6
Median 5Y
4.5
Industry
1.5
Forward
3.6
vs History
80
vs Industry
34
Median 3Y
27.4
Median 5Y
33.1
Industry
18
Forward
30.6
vs History
vs Industry
15
Median 3Y
40.4
Median 5Y
80.7
Industry
11.8
vs History
vs Industry
15
Median 3Y
24.9
Median 5Y
35.8
Industry
16.4
vs History
77
vs Industry
38
Median 3Y
2.6
Median 5Y
3.5
Industry
1.8
vs History
71
vs Industry
37
Median 3Y
3
Median 5Y
3.8
Industry
1.6
Forward
3
vs History
66
vs Industry
26
Median 3Y
9.8
Median 5Y
11.3
Industry
3.3
vs History
57
vs Industry
17
Median 3Y
29.1
Median 5Y
32.7
Industry
8.9
Forward
6.8
vs History
57
vs Industry
21
Median 3Y
29.1
Median 5Y
32.7
Industry
12.5
Forward
26.9
vs History
vs Industry
19
Median 3Y
27.5
Median 5Y
76
Industry
10.9
vs History
vs Industry
21
Median 3Y
26.7
Median 5Y
72.2
Industry
14.2
vs History
80
vs Industry
29
Median 3Y
3.3
Median 5Y
4.7
Industry
1.4

Multiples Across Competitors

Competitors Multiples
Mango Excellent Media Co 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
CN
Mango Excellent Media Co Ltd
SZSE:300413
53.3B CNY 3.6 15.8 32.6 32.6
US
Netflix Inc
NASDAQ:NFLX
438.1B USD 11.3 50.5 17 42.5
US
Walt Disney Co
NYSE:DIS
200.9B USD 2.2 36 12.9 17.9
LU
Spotify Technology SA
NYSE:SPOT
129B USD 8 110.9 78.2 85
NL
Universal Music Group NV
AEX:UMG
50.6B EUR 4.4 32.7 33.2 33.2
US
Live Nation Entertainment Inc
NYSE:LYV
33.9B USD 1.5 147.6 19 27.2
US
TKO Group Holdings Inc
NYSE:TKO
29.5B USD 22.1 174.8 84.6 111.9
US
Warner Bros Discovery Inc
NASDAQ:WBD
24.6B USD 0.6 -2.2 2.8 -154.7
CN
Tencent Music Entertainment Group
NYSE:TME
21.1B USD 5.5 25.6 22.6 22.6
US
Warner Music Group Corp
NASDAQ:WMG
17.3B USD 2.7 34.5 17 23.5
FR
Bollore SE
PAR:BOL
16.1B EUR 0.9 4.1 7.5 24