Amuse Inc
TSE:4301

Watchlist Manager
Amuse Inc Logo
Amuse Inc
TSE:4301
Watchlist
Price: 2 006 JPY -1.23%
Market Cap: ¥37.4B

Multiples-Based Value

The Multiples-Based Value of one Amuse Inc stock under the Base Case scenario is 1 639.55 JPY. Compared to the current market price of 2 006 JPY, Amuse Inc is Overvalued by 18%.

Multiples-Based 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.

Multiples-Based Value
Base Case
1 639.55 JPY
Overvaluation 18%
Multiples-Based Value
Price ¥2 006
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Amuse 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
JP
Amuse Inc
TSE:4301
37.8B JPY 0.5 7.2 0.9 1
US
Netflix Inc
NASDAQ:NFLX
419.6B USD 9.3 38.2 14.1 31.8
US
Walt Disney Co
NYSE:DIS
178.8B USD 1.9 14.6 10.9 15.2
LU
Spotify Technology SA
NYSE:SPOT
99.5B USD 4.9 38.1 32.9 34.4
US
Warner Bros Discovery Inc
NASDAQ:WBD
68.3B USD 1.8 94 5.1 73.5
NL
Universal Music Group NV
AEX:UMG
36.4B EUR 2.9 23.4 15.6 19.1
US
TKO Group Holdings Inc
NYSE:TKO
38.2B USD 8.8 167 27 40.5
US
Live Nation Entertainment Inc
NYSE:LYV
38.5B USD 1.5 -698.3 20.7 31.5
FR
Bollore SE
PAR:BOL
14.1B EUR 4.8 40.4 -43.6 -43.6
US
Roku Inc
NASDAQ:ROKU
14.9B USD 3.2 169.4 190.2 -4 928
US
Warner Music Group Corp
NASDAQ:WMG
14.4B USD 2.1 48 12.8 17.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Amuse Inc
TSE:4301
Average EV/EBITDA: 33
0.9
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
14.1
-7%
N/A
US
Walt Disney Co
NYSE:DIS
10.9
11%
1
LU
Spotify Technology SA
NYSE:SPOT
32.9
30%
1.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
5.1
-23%
N/A
NL
Universal Music Group NV
AEX:UMG
15.6
15%
1
US
TKO Group Holdings Inc
NYSE:TKO
27
22%
1.2
US
Live Nation Entertainment Inc
NYSE:LYV
20.7
21%
1
FR
Bollore SE
PAR:BOL
Negative Multiple: -43.6 N/A N/A
US
Roku Inc
NASDAQ:ROKU
190.2
149%
1.3
US
Warner Music Group Corp
NASDAQ:WMG
12.8
16%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Amuse Inc
TSE:4301
Average EV/EBIT: 29.4
1
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
31.8
20%
1.6
US
Walt Disney Co
NYSE:DIS
15.2
16%
1
LU
Spotify Technology SA
NYSE:SPOT
34.4
30%
1.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
73.5
11%
6.7
NL
Universal Music Group NV
AEX:UMG
19.1
14%
1.4
US
TKO Group Holdings Inc
NYSE:TKO
40.5
28%
1.4
US
Live Nation Entertainment Inc
NYSE:LYV
31.5
23%
1.4
FR
Bollore SE
PAR:BOL
Negative Multiple: -43.6 N/A N/A
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -4 928 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
17.8
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