Stream Media Corp
TSE:4772

Watchlist Manager
Stream Media Corp Logo
Stream Media Corp
TSE:4772
Watchlist
Price: 104 JPY
Market Cap: 12.1B JPY

Relative Value

The Relative Value of one Stream Media Corp stock under the Base Case scenario is hidden JPY. Compared to the current market price of 104 JPY, Stream 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.

Stream Media Corp Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
45
Median 3Y
1.7
Median 5Y
2.5
Industry
1.5
vs History
52
vs Industry
25
Median 3Y
17.1
Median 5Y
14.4
Industry
17.2
vs History
vs Industry
8
Median 3Y
-22.9
Median 5Y
-43.5
Industry
11.1
vs History
vs Industry
8
Median 3Y
-21.8
Median 5Y
-64.7
Industry
15.4
vs History
96
vs Industry
37
Median 3Y
2.3
Median 5Y
2.6
Industry
1.8
vs History
96
vs Industry
50
Median 3Y
1.4
Median 5Y
2.1
Industry
1.6
vs History
96
vs Industry
28
Median 3Y
6.7
Median 5Y
10.5
Industry
3.5
vs History
42
vs Industry
11
Median 3Y
49.9
Median 5Y
27.8
Industry
8.9
vs History
38
vs Industry
12
Median 3Y
48.6
Median 5Y
-13.6
Industry
12.7
vs History
vs Industry
8
Median 3Y
-18.7
Median 5Y
-34.6
Industry
10.5
vs History
vs Industry
9
Median 3Y
-17.7
Median 5Y
-50.2
Industry
12.7
vs History
93
vs Industry
35
Median 3Y
2.2
Median 5Y
2.8
Industry
1.4

Multiples Across Competitors

Competitors Multiples
Stream 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
JP
Stream Media Corp
TSE:4772
12.1B JPY 1.2 12.8 33.5 35.6
US
Netflix Inc
NASDAQ:NFLX
384.5B USD 8.9 36.9 13.5 30.8
US
Walt Disney Co
NYSE:DIS
205.6B USD 2.2 16.6 12.3 17
LU
Spotify Technology SA
NYSE:SPOT
117.2B USD 5.9 71.4 44.1 46.5
US
Warner Bros Discovery Inc
NASDAQ:WBD
70.8B USD 1.9 146 5.1 57.2
NL
Universal Music Group NV
AEX:UMG
39.5B EUR 2.6 7 8.3 8.3
US
TKO Group Holdings Inc
NYSE:TKO
39.6B USD 9.1 173 29.3 41.8
US
Live Nation Entertainment Inc
NYSE:LYV
33.4B USD 1.4 103.7 17.1 25.1
CN
Tencent Music Entertainment Group
NYSE:TME
25.6B USD 5.6 16.6 17 17
US
Roku Inc
NASDAQ:ROKU
16.3B USD 3.6 -589.1 -175.4 -126.4
US
Warner Music Group Corp
NASDAQ:WMG
15.6B USD 2.3 43.1 14.9 20.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Stream Media Corp
TSE:4772
Average EV/EBITDA: 19.5
33.5
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
13.5
-7%
N/A
US
Walt Disney Co
NYSE:DIS
12.3
10%
1.2
LU
Spotify Technology SA
NYSE:SPOT
44.1
40%
1.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
5.1
-25%
N/A
NL
Universal Music Group NV
AEX:UMG
8.3
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
29.3
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
17.1
19%
0.9
CN
Tencent Music Entertainment Group
NYSE:TME
17
22%
0.8
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -175.4 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
14.9
15%
1