A

Anycolor Inc
TSE:5032

Watchlist Manager
Anycolor Inc
TSE:5032
Watchlist
Price: 4 160 JPY -0.48% Market Closed
Market Cap: ¥254.1B

Relative Value

The Relative Value of one Anycolor Inc stock under the Base Case scenario is 4 006.66 JPY. Compared to the current market price of 4 160 JPY, Anycolor Inc is Overvalued by 4%.

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
4 006.66 JPY
Overvaluation 4%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Anycolor 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
Anycolor Inc
TSE:5032
254.2B JPY 4.9 17.5 11 11.3
US
Netflix Inc
NASDAQ:NFLX
376.2B USD 8.1 33.5 12.4 27.9
US
Walt Disney Co
NYSE:DIS
187.7B USD 2 15.3 11.4 15.8
LU
Spotify Technology SA
NYSE:SPOT
103.7B USD 4.9 58.3 35.2 37.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
68.4B USD 1.8 139.1 4.9 55.3
NL
Universal Music Group NV
AEX:UMG
36.1B EUR 2.5 6.7 7.7 7.7
US
TKO Group Holdings Inc
NYSE:TKO
39.1B USD 9.1 172.8 29.2 41.8
US
Live Nation Entertainment Inc
NYSE:LYV
32.9B USD 1.3 101.1 16.6 24.5
CN
Tencent Music Entertainment Group
NYSE:TME
25.1B USD 5.5 16.1 16.5 16.5
FR
Bollore SE
PAR:BOL
13.3B EUR 8.6 -7.8 -12.5 -12
US
Warner Music Group Corp
NASDAQ:WMG
15.8B USD 2.2 40.6 14.2 19.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
A
Anycolor Inc
TSE:5032
Average EV/EBITDA: 15.9
11
24%
0.5
US
Netflix Inc
NASDAQ:NFLX
12.4
-7%
N/A
US
Walt Disney Co
NYSE:DIS
11.4
10%
1.1
LU
Spotify Technology SA
NYSE:SPOT
35.2
40%
0.9
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
29.2
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
16.6
18%
0.9
CN
Tencent Music Entertainment Group
NYSE:TME
16.5
22%
0.7
FR
Bollore SE
PAR:BOL
Negative Multiple: -12.5 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
14.2
15%
0.9