Avex Inc
TSE:7860

Watchlist Manager
Avex Inc Logo
Avex Inc
TSE:7860
Watchlist
Price: 1 193 JPY 0.85% Market Closed
Market Cap: ¥54.8B

Relative Value

The Relative Value of one Avex Inc stock under the Base Case scenario is 1 422.98 JPY. Compared to the current market price of 1 193 JPY, Avex Inc is Undervalued by 16%.

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
1 422.98 JPY
Undervaluation 16%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Avex 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
Avex Inc
TSE:7860
50.7B JPY 0.4 137 6.8 14
US
Netflix Inc
NASDAQ:NFLX
378.9B USD 8.4 34.5 12.7 28.8
US
Walt Disney Co
NYSE:DIS
201.8B USD 2.1 16.3 12.1 16.7
LU
Spotify Technology SA
NYSE:SPOT
103B USD 5.2 62.4 32.3 34
US
Warner Bros Discovery Inc
NASDAQ:WBD
69B USD 1.8 142.2 5 56.1
NL
Universal Music Group NV
AEX:UMG
38B EUR 2.5 6.8 8 8
US
TKO Group Holdings Inc
NYSE:TKO
39B USD 9 170.5 28.9 41.3
US
Live Nation Entertainment Inc
NYSE:LYV
34.1B USD 1.4 106.2 17.5 25.7
CN
Tencent Music Entertainment Group
NYSE:TME
26.1B USD 5.8 16.9 121.5 121.5
FR
Bollore SE
PAR:BOL
13.4B EUR 8.7 -7.9 -12.7 -12.2
US
Warner Music Group Corp
NASDAQ:WMG
15.6B USD 2.3 43.3 14.9 21
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Avex Inc
TSE:7860
Average EV/EBITDA: 26
6.8
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
12.7
-7%
N/A
US
Walt Disney Co
NYSE:DIS
12.1
10%
1.2
LU
Spotify Technology SA
NYSE:SPOT
32.3
40%
0.8
US
Warner Bros Discovery Inc
NASDAQ:WBD
5
-25%
N/A
NL
Universal Music Group NV
AEX:UMG
8
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
28.9
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
17.5
18%
1
CN
Tencent Music Entertainment Group
NYSE:TME
121.5
22%
5.5
FR
Bollore SE
PAR:BOL
Negative Multiple: -12.7 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
14.9
15%
1